Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.12% first-year return on $300k initial cash invested.
-23.12%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$5,434
Rent
-$5,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,434 income − $11,210 expenses = $5,776 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
$5,434
Total Expenses
$11,210
Mortgage P&I
123%
$6,660
Property Taxes
27%
$1,460
Home Insurance
9%
$483
HOA
0%
$0
Property Management
15%
$815
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,358