Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.32% first-year return on $301k initial cash invested.
-23.32%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$4,357
Rent
-$5,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,357 income − $10,198 expenses = $5,841 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
$4,357
Total Expenses
$10,198
Mortgage P&I
159%
$6,909
Property Taxes
14%
$608
Home Insurance
11%
$490
HOA
2%
$100
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,089