Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.04% first-year return on $292k initial cash invested.
-28.04%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$2,639
Rent
-$6,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,639 income − $9,472 expenses = $6,833 out of pocket
Investment Breakdown
|
Purchase Price
$1307k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,069
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,639
Total Expenses
$9,472
Mortgage P&I
261%
$6,891
Property Taxes
32%
$832
Home Insurance
18%
$481
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660