Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.7% first-year return on $300k initial cash invested.
-23.7%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$5,085
Rent
-$5,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,085 income − $11,018 expenses = $5,933 out of pocket
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,085
Total Expenses
$11,018
Mortgage P&I
132%
$6,735
Property Taxes
24%
$1,244
Home Insurance
9%
$471
HOA
3%
$128
Property Management
15%
$763
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,271