Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.81% first-year return on $291k initial cash invested.
-16.81%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$6,412
Rent
-$4,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,412 income − $10,485 expenses = $4,073 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,412
Total Expenses
$10,485
Mortgage P&I
101%
$6,503
Property Taxes
7%
$450
Home Insurance
7%
$455
HOA
0%
$0
Property Management
15%
$962
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,603