Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.36% first-year return on $299k initial cash invested.
-22.36%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$5,533
Rent
-$5,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,533 income − $11,111 expenses = $5,578 out of pocket
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,395
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,533
Total Expenses
$11,111
Mortgage P&I
119%
$6,561
Property Taxes
25%
$1,371
Home Insurance
9%
$524
HOA
0%
$0
Property Management
15%
$830
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,383