Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.17% first-year return on $299k initial cash invested.
-32.17%
Cash On Cash
-0.88%
Cap Rate
-0.14
DSCR
$4,502
Rent
-$8,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,502 income − $12,504 expenses = $8,002 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
$4,502
Total Expenses
$12,504
Mortgage P&I
152%
$6,843
Property Taxes
63%
$2,852
Home Insurance
14%
$648
HOA
0%
$0
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126