Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.27% first-year return on $294k initial cash invested.
-26.27%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$3,982
Rent
-$6,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,982 income − $10,421 expenses = $6,439 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
$3,982
Total Expenses
$10,421
Mortgage P&I
164%
$6,522
Property Taxes
24%
$939
Home Insurance
13%
$522
HOA
13%
$527
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996