Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.58% first-year return on $296k initial cash invested.
-24.58%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$2,928
Rent
-$6,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $8,995 expenses = $6,067 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
$2,928
Total Expenses
$8,995
Mortgage P&I
227%
$6,661
Property Taxes
16%
$457
Home Insurance
16%
$472
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732