Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.14% first-year return on $303k initial cash invested.
-22.14%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$5,322
Rent
-$5,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,322 income − $10,913 expenses = $5,591 out of pocket
Investment Breakdown
|
Purchase Price
$1357k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$271k
Closing costs
1%
$13,574
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,322
Total Expenses
$10,913
Mortgage P&I
125%
$6,664
Property Taxes
23%
$1,207
Home Insurance
9%
$488
HOA
0%
$0
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,330