Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.93% first-year return on $293k initial cash invested.
-20.93%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$4,760
Rent
-$5,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,760 income − $9,862 expenses = $5,102 out of pocket
Investment Breakdown
|
Purchase Price
$1307k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$261k
Closing costs
1%
$13,073
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,760
Total Expenses
$9,862
Mortgage P&I
136%
$6,486
Property Taxes
13%
$620
Home Insurance
10%
$472
HOA
0%
$0
Property Management
15%
$714
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,190