Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.8% first-year return on $296k initial cash invested.
-23.8%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$4,720
Rent
-$5,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,720 income − $10,586 expenses = $5,866 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
$4,720
Total Expenses
$10,586
Mortgage P&I
140%
$6,609
Property Taxes
27%
$1,274
Home Insurance
9%
$437
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180