Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.52% first-year return on $291k initial cash invested.
-14.52%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$7,868
Rent
-$3,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,868 income − $11,388 expenses = $3,520 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
$7,868
Total Expenses
$11,388
Mortgage P&I
81%
$6,387
Property Taxes
10%
$769
Home Insurance
6%
$455
HOA
0%
$0
Property Management
15%
$1,180
CapEx
4%
$315
Vacancy
0%
$0
Maintenance
4%
$315
Other
25%
$1,967