Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.56% first-year return on $303k initial cash invested.
-23.56%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$5,416
Rent
-$5,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,416 income − $11,359 expenses = $5,943 out of pocket
Investment Breakdown
|
Purchase Price
$1356k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$271k
Closing costs
1%
$13,555
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,416
Total Expenses
$11,359
Mortgage P&I
126%
$6,842
Property Taxes
26%
$1,427
Home Insurance
9%
$490
HOA
0%
$0
Property Management
15%
$812
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,354