Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.61% first-year return on $279k initial cash invested.
-27.61%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$3,331
Rent
-$6,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,331 income − $9,753 expenses = $6,422 out of pocket
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,433
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,331
Total Expenses
$9,753
Mortgage P&I
190%
$6,327
Property Taxes
39%
$1,289
Home Insurance
14%
$455
HOA
2%
$83
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833