Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.75% first-year return on $301k initial cash invested.
-23.75%
Cash On Cash
1.01%
Cap Rate
0.16
DSCR
$4,152
Rent
-$5,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,152 income − $10,100 expenses = $5,948 out of pocket
Investment Breakdown
|
Purchase Price
$1346k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$269k
Closing costs
1%
$13,456
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,152
Total Expenses
$10,100
Mortgage P&I
166%
$6,909
Property Taxes
15%
$608
Home Insurance
12%
$490
HOA
2%
$100
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038