Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.08% first-year return on $301k initial cash invested.
-23.08%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$4,207
Rent
-$5,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,207 income − $9,995 expenses = $5,788 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
$4,207
Total Expenses
$9,995
Mortgage P&I
160%
$6,740
Property Taxes
18%
$746
Home Insurance
12%
$490
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052