Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.76% first-year return on $295k initial cash invested.
-23.76%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$4,063
Rent
-$5,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,063 income − $9,895 expenses = $5,832 out of pocket
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$263k
Closing costs
1%
$13,170
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,063
Total Expenses
$9,895
Mortgage P&I
161%
$6,542
Property Taxes
23%
$930
Home Insurance
12%
$472
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016