Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.88% first-year return on $291k initial cash invested.
-26.88%
Cash On Cash
0.66%
Cap Rate
0.1
DSCR
$4,370
Rent
-$6,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,370 income − $10,879 expenses = $6,509 out of pocket
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,370
Total Expenses
$10,879
Mortgage P&I
161%
$7,051
Property Taxes
29%
$1,276
Home Insurance
10%
$454
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092