Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.55% first-year return on $293k initial cash invested.
-26.55%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$3,300
Rent
-$6,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $9,776 expenses = $6,476 out of pocket
Investment Breakdown
|
Purchase Price
$1308k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,079
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$9,776
Mortgage P&I
194%
$6,416
Property Taxes
40%
$1,321
Home Insurance
14%
$455
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825