Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.18% first-year return on $300k initial cash invested.
-24.18%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$3,998
Rent
-$6,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $10,041 expenses = $6,043 out of pocket
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,426
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$10,041
Mortgage P&I
173%
$6,902
Property Taxes
18%
$731
Home Insurance
12%
$488
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000