Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.77% first-year return on $299k initial cash invested.
-23.77%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,758
Rent
-$5,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $9,690 expenses = $5,932 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
$3,758
Total Expenses
$9,690
Mortgage P&I
177%
$6,633
Property Taxes
16%
$601
Home Insurance
13%
$472
HOA
5%
$180
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940