Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.43% first-year return on $299k initial cash invested.
-25.43%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$3,418
Rent
-$6,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $9,750 expenses = $6,332 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$267k
Closing costs
1%
$13,369
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$9,750
Mortgage P&I
197%
$6,748
Property Taxes
26%
$889
Home Insurance
14%
$472
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854