Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.42% first-year return on $295k initial cash invested.
-24.42%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$4,297
Rent
-$5,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,297 income − $10,291 expenses = $5,994 out of pocket
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$263k
Closing costs
1%
$13,168
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,297
Total Expenses
$10,291
Mortgage P&I
153%
$6,593
Property Taxes
27%
$1,163
Home Insurance
11%
$472
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074