Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.36% first-year return on $291k initial cash invested.
-25.36%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$2,542
Rent
-$6,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $8,691 expenses = $6,149 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$8,691
Mortgage P&I
256%
$6,510
Property Taxes
20%
$505
Home Insurance
18%
$455
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636