Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $303k initial cash invested.
-23.59%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,902
Rent
-$5,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $9,863 expenses = $5,961 out of pocket
Investment Breakdown
|
Purchase Price
$1359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$272k
Closing costs
1%
$13,585
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,902
Total Expenses
$9,863
Mortgage P&I
172%
$6,701
Property Taxes
21%
$800
Home Insurance
13%
$489
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976