Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.48% first-year return on $301k initial cash invested.
-24.48%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$4,224
Rent
-$6,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,224 income − $10,375 expenses = $6,151 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,224
Total Expenses
$10,375
Mortgage P&I
162%
$6,842
Property Taxes
23%
$967
Home Insurance
12%
$488
HOA
1%
$50
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056