Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.5% first-year return on $298k initial cash invested.
-25.5%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$3,393
Rent
-$6,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $9,716 expenses = $6,323 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$266k
Closing costs
1%
$13,312
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$9,716
Mortgage P&I
199%
$6,738
Property Taxes
26%
$877
Home Insurance
14%
$472
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848