Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.53% first-year return on $303k initial cash invested.
-16.53%
Cash On Cash
2.29%
Cap Rate
0.4
DSCR
$5,750
Rent
-$4,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,750 income − $9,917 expenses = $4,167 out of pocket
Investment Breakdown
|
Purchase Price
$1355k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$271k
Closing costs
1%
$13,550
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,750
Total Expenses
$9,917
Mortgage P&I
113%
$6,523
Property Taxes
3%
$160
Home Insurance
8%
$474
HOA
0%
$0
Property Management
15%
$862
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,438