Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.3% first-year return on $294k initial cash invested.
-27.3%
Cash On Cash
0.87%
Cap Rate
0.13
DSCR
$4,843
Rent
-$6,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,843 income − $11,526 expenses = $6,683 out of pocket
Investment Breakdown
|
Purchase Price
$1313k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,131
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,843
Total Expenses
$11,526
Mortgage P&I
154%
$7,442
Property Taxes
27%
$1,297
Home Insurance
10%
$462
HOA
0%
$0
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,211