Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.7% first-year return on $294k initial cash invested.
-24.7%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$3,936
Rent
-$6,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,936 income − $9,993 expenses = $6,057 out of pocket
Investment Breakdown
|
Purchase Price
$1315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,154
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,936
Total Expenses
$9,993
Mortgage P&I
166%
$6,553
Property Taxes
26%
$1,034
Home Insurance
12%
$472
HOA
1%
$46
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984