Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.29% first-year return on $295k initial cash invested.
-19.29%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$5,617
Rent
-$4,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,617 income − $10,365 expenses = $4,748 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
$5,617
Total Expenses
$10,365
Mortgage P&I
117%
$6,592
Property Taxes
11%
$604
Home Insurance
8%
$472
HOA
0%
$0
Property Management
15%
$843
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,404