Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.71% first-year return on $291k initial cash invested.
-23.71%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$5,051
Rent
-$5,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,051 income − $10,797 expenses = $5,746 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,989
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,051
Total Expenses
$10,797
Mortgage P&I
131%
$6,629
Property Taxes
26%
$1,288
Home Insurance
9%
$455
HOA
0%
$0
Property Management
15%
$758
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,263