Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.82% first-year return on $304k initial cash invested.
-22.82%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$3,786
Rent
-$5,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,786 income − $9,571 expenses = $5,785 out of pocket
Investment Breakdown
|
Purchase Price
$1363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$273k
Closing costs
1%
$13,626
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,786
Total Expenses
$9,571
Mortgage P&I
180%
$6,809
Property Taxes
12%
$456
Home Insurance
13%
$490
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946