Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.64% first-year return on $300k initial cash invested.
-23.64%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$5,118
Rent
-$5,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,118 income − $11,036 expenses = $5,918 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
$5,118
Total Expenses
$11,036
Mortgage P&I
132%
$6,735
Property Taxes
24%
$1,244
Home Insurance
9%
$471
HOA
3%
$128
Property Management
15%
$768
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,280