Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.57% first-year return on $295k initial cash invested.
-27.57%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$3,075
Rent
-$6,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $9,858 expenses = $6,783 out of pocket
Investment Breakdown
|
Purchase Price
$1320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,201
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$9,858
Mortgage P&I
213%
$6,548
Property Taxes
37%
$1,135
Home Insurance
15%
$469
HOA
7%
$230
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769