Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.88% first-year return on $299k initial cash invested.
-23.88%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,530
Rent
-$5,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $8,488 expenses = $5,958 out of pocket
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,400
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,530
Total Expenses
$8,488
Mortgage P&I
263%
$6,658
Property Taxes
6%
$147
Home Insurance
19%
$469
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632