Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.29% first-year return on $305k initial cash invested.
-24.29%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$3,677
Rent
-$6,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,677 income − $9,845 expenses = $6,168 out of pocket
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,655
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,677
Total Expenses
$9,845
Mortgage P&I
180%
$6,604
Property Taxes
27%
$1,004
Home Insurance
13%
$472
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919