Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.48% first-year return on $306k initial cash invested.
-26.48%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$2,944
Rent
-$6,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $9,693 expenses = $6,749 out of pocket
Investment Breakdown
|
Purchase Price
$1371k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,705
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$9,693
Mortgage P&I
233%
$6,862
Property Taxes
27%
$807
Home Insurance
16%
$485
HOA
4%
$125
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736