Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.67% first-year return on $306k initial cash invested.
-23.67%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$4,546
Rent
-$6,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,546 income − $10,590 expenses = $6,044 out of pocket
Investment Breakdown
|
Purchase Price
$1373k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$275k
Closing costs
1%
$13,733
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,546
Total Expenses
$10,590
Mortgage P&I
145%
$6,610
Property Taxes
29%
$1,326
Home Insurance
10%
$472
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136