Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.48% first-year return on $302k initial cash invested.
-25.48%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$4,241
Rent
-$6,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,241 income − $10,643 expenses = $6,402 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
$4,241
Total Expenses
$10,643
Mortgage P&I
159%
$6,763
Property Taxes
32%
$1,372
Home Insurance
11%
$472
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060