Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.89% first-year return on $304k initial cash invested.
-23.89%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$5,289
Rent
-$6,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,289 income − $11,343 expenses = $6,054 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
$5,289
Total Expenses
$11,343
Mortgage P&I
131%
$6,930
Property Taxes
26%
$1,386
Home Insurance
9%
$488
HOA
0%
$0
Property Management
15%
$793
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,322