Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $300k initial cash invested.
-23.59%
Cash On Cash
0.8%
Cap Rate
0.14
DSCR
$3,601
Rent
-$5,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,601 income − $9,505 expenses = $5,904 out of pocket
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,445
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,601
Total Expenses
$9,505
Mortgage P&I
185%
$6,660
Property Taxes
18%
$636
Home Insurance
13%
$481
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900