Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.86% first-year return on $298k initial cash invested.
-23.86%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$3,604
Rent
-$5,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $9,525 expenses = $5,921 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
$3,604
Total Expenses
$9,525
Mortgage P&I
184%
$6,629
Property Taxes
14%
$501
Home Insurance
14%
$516
HOA
4%
$149
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901