Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.86% first-year return on $291k initial cash invested.
-24.86%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$4,131
Rent
-$6,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,131 income − $10,160 expenses = $6,029 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,131
Total Expenses
$10,160
Mortgage P&I
155%
$6,400
Property Taxes
32%
$1,322
Home Insurance
11%
$455
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033