Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.51% first-year return on $291k initial cash invested.
-19.51%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$6,462
Rent
-$4,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,462 income − $11,190 expenses = $4,728 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,462
Total Expenses
$11,190
Mortgage P&I
103%
$6,671
Property Taxes
15%
$963
Home Insurance
7%
$455
HOA
0%
$0
Property Management
15%
$969
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,616