Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.45% first-year return on $296k initial cash invested.
-27.45%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$1,605
Rent
-$6,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,605 income − $8,382 expenses = $6,777 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
$1,605
Total Expenses
$8,382
Mortgage P&I
432%
$6,939
Property Taxes
7%
$109
Home Insurance
29%
$464
HOA
6%
$100
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$401