Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.9% first-year return on $299k initial cash invested.
-30.9%
Cash On Cash
-0.47%
Cap Rate
-0.07
DSCR
$2,602
Rent
-$7,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $10,293 expenses = $7,691 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$267k
Closing costs
1%
$13,365
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$10,293
Mortgage P&I
271%
$7,063
Property Taxes
40%
$1,047
Home Insurance
18%
$481
HOA
17%
$454
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650