Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.99% first-year return on $297k initial cash invested.
-27.99%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$1,398
Rent
-$6,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,398 income − $8,317 expenses = $6,919 out of pocket
Investment Breakdown
|
Purchase Price
$1327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$265k
Closing costs
1%
$13,268
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,398
Total Expenses
$8,317
Mortgage P&I
467%
$6,535
Property Taxes
43%
$607
Home Insurance
36%
$499
HOA
0%
$4
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$350