Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.82% first-year return on $304k initial cash invested.
-25.82%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,830
Rent
-$6,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $9,366 expenses = $6,536 out of pocket
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,607
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,830
Total Expenses
$9,366
Mortgage P&I
239%
$6,754
Property Taxes
27%
$766
Home Insurance
17%
$488
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708