Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.41% first-year return on $297k initial cash invested.
-25.41%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$4,705
Rent
-$6,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,705 income − $11,005 expenses = $6,300 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,309
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,705
Total Expenses
$11,005
Mortgage P&I
146%
$6,865
Property Taxes
30%
$1,394
Home Insurance
10%
$488
HOA
0%
$0
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,176