Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.75% first-year return on $291k initial cash invested.
-11.75%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$9,154
Rent
-$2,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,154 income − $12,004 expenses = $2,850 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,154
Total Expenses
$12,004
Mortgage P&I
70%
$6,387
Property Taxes
8%
$769
Home Insurance
5%
$455
HOA
0%
$0
Property Management
15%
$1,373
CapEx
4%
$366
Vacancy
0%
$0
Maintenance
4%
$366
Other
25%
$2,288