Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.55% first-year return on $295k initial cash invested.
-24.55%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,957
Rent
-$6,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,957 income − $8,989 expenses = $6,032 out of pocket
Investment Breakdown
|
Purchase Price
$1318k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,184
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,957
Total Expenses
$8,989
Mortgage P&I
224%
$6,624
Property Taxes
16%
$460
Home Insurance
16%
$486
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739