Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.31% first-year return on $304k initial cash invested.
-24.31%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$5,081
Rent
-$6,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,081 income − $11,242 expenses = $6,161 out of pocket
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,622
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,081
Total Expenses
$11,242
Mortgage P&I
136%
$6,930
Property Taxes
27%
$1,386
Home Insurance
10%
$488
HOA
0%
$0
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,270