Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.58% first-year return on $302k initial cash invested.
-20.58%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$4,772
Rent
-$5,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,772 income − $9,943 expenses = $5,171 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,772
Total Expenses
$9,943
Mortgage P&I
143%
$6,836
Property Taxes
7%
$344
Home Insurance
10%
$472
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,193