Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.39% first-year return on $291k initial cash invested.
-17.39%
Cash On Cash
2.72%
Cap Rate
0.43
DSCR
$7,453
Rent
-$4,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,453 income − $11,669 expenses = $4,216 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.9%
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
$7,453
Total Expenses
$11,669
Mortgage P&I
92%
$6,861
Property Taxes
10%
$776
Home Insurance
6%
$455
HOA
0%
$0
Property Management
15%
$1,118
CapEx
4%
$298
Vacancy
0%
$0
Maintenance
4%
$298
Other
25%
$1,863