Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.1% first-year return on $301k initial cash invested.
-20.1%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$4,208
Rent
-$5,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,208 income − $9,258 expenses = $5,050 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,208
Total Expenses
$9,258
Mortgage P&I
157%
$6,622
Property Taxes
3%
$145
Home Insurance
11%
$472
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052