Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.65% first-year return on $303k initial cash invested.
-24.65%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$4,104
Rent
-$6,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $10,329 expenses = $6,225 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
$4,104
Total Expenses
$10,329
Mortgage P&I
162%
$6,664
Property Taxes
29%
$1,207
Home Insurance
12%
$488
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026