Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.71% first-year return on $298k initial cash invested.
-26.71%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$3,017
Rent
-$6,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,017 income − $9,641 expenses = $6,624 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$266k
Closing costs
1%
$13,313
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,017
Total Expenses
$9,641
Mortgage P&I
225%
$6,778
Property Taxes
31%
$942
Home Insurance
16%
$472
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754