Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.3% first-year return on $301k initial cash invested.
-32.3%
Cash On Cash
-0.99%
Cap Rate
-0.16
DSCR
$1,366
Rent
-$8,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,366 income − $9,475 expenses = $8,109 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
$1,366
Total Expenses
$9,475
Mortgage P&I
508%
$6,936
Property Taxes
87%
$1,192
Home Insurance
35%
$472
HOA
16%
$218
Property Management
15%
$205
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$342