Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.73% first-year return on $297k initial cash invested.
-26.73%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$1,994
Rent
-$6,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,994 income − $8,602 expenses = $6,608 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
$1,994
Total Expenses
$8,602
Mortgage P&I
328%
$6,535
Property Taxes
30%
$607
Home Insurance
25%
$499
HOA
0%
$4
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498