Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.27% first-year return on $300k initial cash invested.
-26.27%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$3,923
Rent
-$6,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,923 income − $10,486 expenses = $6,563 out of pocket
Investment Breakdown
|
Purchase Price
$1342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$268k
Closing costs
1%
$13,417
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,923
Total Expenses
$10,486
Mortgage P&I
170%
$6,660
Property Taxes
37%
$1,460
Home Insurance
12%
$483
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981