Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.12% first-year return on $299k initial cash invested.
-23.12%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$4,072
Rent
-$5,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,072 income − $9,841 expenses = $5,769 out of pocket
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,403
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$9,841
Mortgage P&I
163%
$6,633
Property Taxes
15%
$601
Home Insurance
12%
$472
HOA
4%
$180
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018