Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.33% first-year return on $303k initial cash invested.
-23.33%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$5,531
Rent
-$5,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,531 income − $11,414 expenses = $5,883 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
$5,531
Total Expenses
$11,414
Mortgage P&I
124%
$6,842
Property Taxes
26%
$1,427
Home Insurance
9%
$490
HOA
0%
$0
Property Management
15%
$830
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,383