Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.23% first-year return on $304k initial cash invested.
-23.23%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$4,984
Rent
-$5,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,984 income − $10,867 expenses = $5,883 out of pocket
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,612
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,984
Total Expenses
$10,867
Mortgage P&I
137%
$6,831
Property Taxes
20%
$1,014
Home Insurance
10%
$488
HOA
3%
$142
Property Management
15%
$748
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,246