Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.08% first-year return on $295k initial cash invested.
-28.08%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$2,838
Rent
-$6,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $9,746 expenses = $6,908 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
$2,838
Total Expenses
$9,746
Mortgage P&I
231%
$6,548
Property Taxes
40%
$1,135
Home Insurance
17%
$469
HOA
8%
$230
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710