Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.85% first-year return on $296k initial cash invested.
-24.85%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$2,801
Rent
-$6,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,801 income − $8,934 expenses = $6,133 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,245
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,801
Total Expenses
$8,934
Mortgage P&I
238%
$6,661
Property Taxes
16%
$457
Home Insurance
17%
$472
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700