Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.14% first-year return on $295k initial cash invested.
-19.14%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$5,686
Rent
-$4,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,686 income − $10,397 expenses = $4,711 out of pocket
Investment Breakdown
|
Purchase Price
$1321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,208
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,686
Total Expenses
$10,397
Mortgage P&I
116%
$6,592
Property Taxes
11%
$604
Home Insurance
8%
$472
HOA
0%
$0
Property Management
15%
$853
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,422