Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.42% first-year return on $292k initial cash invested.
-20.42%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$6,069
Rent
-$4,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,069 income − $11,040 expenses = $4,971 out of pocket
Investment Breakdown
|
Purchase Price
$1305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,053
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,069
Total Expenses
$11,040
Mortgage P&I
107%
$6,490
Property Taxes
17%
$1,034
Home Insurance
9%
$525
HOA
1%
$78
Property Management
15%
$910
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,517