Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.77% first-year return on $302k initial cash invested.
-26.77%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$3,876
Rent
-$6,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $10,611 expenses = $6,735 out of pocket
Investment Breakdown
|
Purchase Price
$1352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,518
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,876
Total Expenses
$10,611
Mortgage P&I
175%
$6,769
Property Taxes
38%
$1,474
Home Insurance
13%
$508
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969