Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.98% first-year return on $305k initial cash invested.
-25.98%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$2,851
Rent
-$6,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,851 income − $9,449 expenses = $6,598 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
$2,851
Total Expenses
$9,449
Mortgage P&I
232%
$6,604
Property Taxes
35%
$1,004
Home Insurance
17%
$472
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713