Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.8% first-year return on $295k initial cash invested.
-20.8%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$5,290
Rent
-$5,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,290 income − $10,401 expenses = $5,111 out of pocket
Investment Breakdown
|
Purchase Price
$1319k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,187
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,290
Total Expenses
$10,401
Mortgage P&I
125%
$6,601
Property Taxes
16%
$840
Home Insurance
8%
$420
HOA
0%
$0
Property Management
15%
$794
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,322