Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.63% first-year return on $294k initial cash invested.
-25.63%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$4,283
Rent
-$6,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,283 income − $10,565 expenses = $6,282 out of pocket
Investment Breakdown
|
Purchase Price
$1315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,148
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,283
Total Expenses
$10,565
Mortgage P&I
152%
$6,522
Property Taxes
22%
$939
Home Insurance
12%
$522
HOA
12%
$527
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071