Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.76% first-year return on $296k initial cash invested.
-24.76%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$4,265
Rent
-$6,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,265 income − $10,368 expenses = $6,103 out of pocket
Investment Breakdown
|
Purchase Price
$1323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,229
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,265
Total Expenses
$10,368
Mortgage P&I
155%
$6,609
Property Taxes
30%
$1,274
Home Insurance
10%
$437
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,066