Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.21% first-year return on $299k initial cash invested.
-24.21%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$4,651
Rent
-$6,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,651 income − $10,689 expenses = $6,038 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
$4,651
Total Expenses
$10,689
Mortgage P&I
141%
$6,561
Property Taxes
29%
$1,371
Home Insurance
11%
$524
HOA
0%
$0
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,163