Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.43% first-year return on $302k initial cash invested.
-25.43%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$3,725
Rent
-$6,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,725 income − $10,114 expenses = $6,389 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,725
Total Expenses
$10,114
Mortgage P&I
179%
$6,686
Property Taxes
26%
$981
Home Insurance
13%
$472
HOA
5%
$187
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931