Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.3% first-year return on $291k initial cash invested.
-24.3%
Cash On Cash
1.43%
Cap Rate
0.21
DSCR
$5,091
Rent
-$5,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,091 income − $10,988 expenses = $5,897 out of pocket
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,011
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,091
Total Expenses
$10,988
Mortgage P&I
142%
$7,241
Property Taxes
15%
$783
Home Insurance
9%
$469
HOA
1%
$50
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,273