Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.09% first-year return on $303k initial cash invested.
-19.09%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$6,711
Rent
-$4,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,711 income − $11,536 expenses = $4,825 out of pocket
Investment Breakdown
|
Purchase Price
$1358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$272k
Closing costs
1%
$13,582
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,711
Total Expenses
$11,536
Mortgage P&I
100%
$6,711
Property Taxes
15%
$1,036
Home Insurance
7%
$488
HOA
1%
$80
Property Management
15%
$1,007
CapEx
4%
$268
Vacancy
0%
$0
Maintenance
4%
$268
Other
25%
$1,678