Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.93% first-year return on $300k initial cash invested.
-23.93%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$4,973
Rent
-$5,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,973 income − $10,965 expenses = $5,992 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
$4,973
Total Expenses
$10,965
Mortgage P&I
135%
$6,735
Property Taxes
25%
$1,244
Home Insurance
9%
$471
HOA
3%
$128
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,243