Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.43% first-year return on $300k initial cash invested.
-22.43%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$4,067
Rent
-$5,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,067 income − $9,672 expenses = $5,605 out of pocket
Investment Breakdown
|
Purchase Price
$1342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$268k
Closing costs
1%
$13,424
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,067
Total Expenses
$9,672
Mortgage P&I
164%
$6,665
Property Taxes
14%
$566
Home Insurance
12%
$488
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017