Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.43% first-year return on $300k initial cash invested.
-22.43%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$4,892
Rent
-$5,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,892 income − $10,499 expenses = $5,607 out of pocket
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,427
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,892
Total Expenses
$10,499
Mortgage P&I
135%
$6,587
Property Taxes
16%
$798
Home Insurance
9%
$455
HOA
6%
$310
Property Management
15%
$734
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,223