Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.34% first-year return on $291k initial cash invested.
-20.34%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$4,852
Rent
-$4,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,852 income − $9,784 expenses = $4,932 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,852
Total Expenses
$9,784
Mortgage P&I
133%
$6,445
Property Taxes
11%
$555
Home Insurance
9%
$455
HOA
0%
$0
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,213