Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.76% first-year return on $299k initial cash invested.
-34.76%
Cash On Cash
-1.5%
Cap Rate
-0.24
DSCR
$3,263
Rent
-$8,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,263 income − $11,910 expenses = $8,647 out of pocket
Investment Breakdown
|
Purchase Price
$1336k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$267k
Closing costs
1%
$13,358
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,263
Total Expenses
$11,910
Mortgage P&I
210%
$6,843
Property Taxes
87%
$2,852
Home Insurance
20%
$648
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816