Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.96% first-year return on $301k initial cash invested.
-31.96%
Cash On Cash
-0.91%
Cap Rate
-0.15
DSCR
$1,526
Rent
-$8,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,526 income − $9,551 expenses = $8,025 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,526
Total Expenses
$9,551
Mortgage P&I
455%
$6,936
Property Taxes
78%
$1,192
Home Insurance
31%
$472
HOA
14%
$218
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382