Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.37% first-year return on $302k initial cash invested.
-10.37%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$9,085
Rent
-$2,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,085 income − $11,691 expenses = $2,606 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.3%
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
$9,085
Total Expenses
$11,691
Mortgage P&I
74%
$6,714
Property Taxes
2%
$145
Home Insurance
5%
$472
HOA
0%
$0
Property Management
15%
$1,363
CapEx
4%
$363
Vacancy
0%
$0
Maintenance
4%
$363
Other
25%
$2,271