Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.48% first-year return on $297k initial cash invested.
-29.48%
Cash On Cash
-0.38%
Cap Rate
-0.06
DSCR
$2,622
Rent
-$7,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $9,928 expenses = $7,306 out of pocket
Investment Breakdown
|
Purchase Price
$1330k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,303
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$9,928
Mortgage P&I
259%
$6,783
Property Taxes
33%
$865
Home Insurance
19%
$488
HOA
20%
$533
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656