Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.69% first-year return on $296k initial cash invested.
-27.69%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$1,493
Rent
-$6,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,493 income − $8,329 expenses = $6,836 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,493
Total Expenses
$8,329
Mortgage P&I
465%
$6,939
Property Taxes
7%
$109
Home Insurance
31%
$464
HOA
7%
$100
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$373