Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.32% first-year return on $295k initial cash invested.
-31.32%
Cash On Cash
-0.27%
Cap Rate
-0.04
DSCR
$2,669
Rent
-$7,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,669 income − $10,361 expenses = $7,692 out of pocket
Investment Breakdown
|
Purchase Price
$1318k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,178
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,669
Total Expenses
$10,361
Mortgage P&I
273%
$7,287
Property Taxes
30%
$808
Home Insurance
18%
$485
HOA
19%
$500
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667