Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.15% first-year return on $298k initial cash invested.
-24.15%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$3,466
Rent
-$5,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $9,459 expenses = $5,993 out of pocket
Investment Breakdown
|
Purchase Price
$1332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$266k
Closing costs
1%
$13,323
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$9,459
Mortgage P&I
191%
$6,629
Property Taxes
14%
$501
Home Insurance
15%
$516
HOA
4%
$149
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866