Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.57% first-year return on $298k initial cash invested.
-23.57%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$5,076
Rent
-$5,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,076 income − $10,921 expenses = $5,845 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$266k
Closing costs
1%
$13,311
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,076
Total Expenses
$10,921
Mortgage P&I
134%
$6,821
Property Taxes
23%
$1,192
Home Insurance
9%
$472
HOA
0%
$0
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,269