Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.58% first-year return on $291k initial cash invested.
-23.58%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$3,694
Rent
-$5,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,694 income − $9,414 expenses = $5,720 out of pocket
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,006
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,694
Total Expenses
$9,414
Mortgage P&I
179%
$6,614
Property Taxes
12%
$451
Home Insurance
13%
$483
HOA
2%
$92
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924