Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.36% first-year return on $293k initial cash invested.
-24.36%
Cash On Cash
1.1%
Cap Rate
0.17
DSCR
$5,038
Rent
-$5,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,038 income − $10,993 expenses = $5,955 out of pocket
Investment Breakdown
|
Purchase Price
$1311k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,110
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,038
Total Expenses
$10,993
Mortgage P&I
138%
$6,956
Property Taxes
24%
$1,204
Home Insurance
8%
$413
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,260