Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.18% first-year return on $291k initial cash invested.
-26.18%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$3,266
Rent
-$6,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $9,614 expenses = $6,348 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,266
Total Expenses
$9,614
Mortgage P&I
199%
$6,511
Property Taxes
33%
$1,080
Home Insurance
14%
$455
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816