Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.22% first-year return on $298k initial cash invested.
-25.22%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$3,526
Rent
-$6,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,526 income − $9,780 expenses = $6,254 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
$3,526
Total Expenses
$9,780
Mortgage P&I
191%
$6,738
Property Taxes
25%
$877
Home Insurance
13%
$472
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882