Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.51% first-year return on $299k initial cash invested.
-30.51%
Cash On Cash
-0.38%
Cap Rate
-0.06
DSCR
$2,793
Rent
-$7,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,793 income − $10,386 expenses = $7,593 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
$2,793
Total Expenses
$10,386
Mortgage P&I
253%
$7,063
Property Taxes
37%
$1,047
Home Insurance
17%
$481
HOA
16%
$454
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698