Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.25% first-year return on $291k initial cash invested.
-27.25%
Cash On Cash
0.34%
Cap Rate
0.05
DSCR
$3,596
Rent
-$6,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,596 income − $10,199 expenses = $6,603 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,596
Total Expenses
$10,199
Mortgage P&I
190%
$6,826
Property Taxes
33%
$1,192
Home Insurance
13%
$455
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899