Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.33% first-year return on $301k initial cash invested.
-18.33%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$6,500
Rent
-$4,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,500 income − $11,096 expenses = $4,596 out of pocket
Investment Breakdown
|
Purchase Price
$1347k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$269k
Closing costs
1%
$13,471
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,500
Total Expenses
$11,096
Mortgage P&I
104%
$6,740
Property Taxes
11%
$746
Home Insurance
8%
$490
HOA
0%
$0
Property Management
15%
$975
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,625