Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.89% first-year return on $302k initial cash invested.
-26.89%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$3,560
Rent
-$6,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,560 income − $10,315 expenses = $6,755 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,560
Total Expenses
$10,315
Mortgage P&I
190%
$6,763
Property Taxes
39%
$1,372
Home Insurance
13%
$472
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890