Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.91% first-year return on $299k initial cash invested.
-26.91%
Cash On Cash
0.84%
Cap Rate
0.13
DSCR
$4,726
Rent
-$6,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,726 income − $11,432 expenses = $6,706 out of pocket
Investment Breakdown
|
Purchase Price
$1338k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,384
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,726
Total Expenses
$11,432
Mortgage P&I
158%
$7,449
Property Taxes
26%
$1,228
Home Insurance
10%
$486
HOA
0%
$0
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182