Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.89% first-year return on $291k initial cash invested.
-31.89%
Cash On Cash
-0.54%
Cap Rate
-0.08
DSCR
$2,044
Rent
-$7,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $9,777 expenses = $7,733 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,044
Total Expenses
$9,777
Mortgage P&I
346%
$7,062
Property Taxes
63%
$1,278
Home Insurance
22%
$455
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511