Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.26% first-year return on $291k initial cash invested.
-24.26%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$4,653
Rent
-$5,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,653 income − $10,532 expenses = $5,879 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,653
Total Expenses
$10,532
Mortgage P&I
143%
$6,664
Property Taxes
25%
$1,180
Home Insurance
10%
$455
HOA
0%
$0
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,163