Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.61% first-year return on $296k initial cash invested.
-23.61%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$3,618
Rent
-$5,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,618 income − $9,450 expenses = $5,832 out of pocket
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,259
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,618
Total Expenses
$9,450
Mortgage P&I
180%
$6,497
Property Taxes
21%
$744
Home Insurance
13%
$472
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904