Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.7% first-year return on $292k initial cash invested.
-29.7%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$1,722
Rent
-$7,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $8,953 expenses = $7,231 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
$1,722
Total Expenses
$8,953
Mortgage P&I
377%
$6,490
Property Taxes
60%
$1,034
Home Insurance
30%
$525
HOA
5%
$78
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$430