Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.41% first-year return on $295k initial cash invested.
-25.41%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$3,828
Rent
-$6,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,828 income − $10,065 expenses = $6,237 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
$3,828
Total Expenses
$10,065
Mortgage P&I
172%
$6,593
Property Taxes
30%
$1,163
Home Insurance
12%
$472
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957