Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.77% first-year return on $299k initial cash invested.
-26.77%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$3,238
Rent
-$6,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $9,902 expenses = $6,664 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$267k
Closing costs
1%
$13,367
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,238
Total Expenses
$9,902
Mortgage P&I
207%
$6,716
Property Taxes
32%
$1,041
Home Insurance
15%
$489
HOA
3%
$100
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810