Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.88% first-year return on $279k initial cash invested.
-23.88%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$4,411
Rent
-$5,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,411 income − $9,973 expenses = $5,562 out of pocket
Investment Breakdown
|
Purchase Price
$1245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,411
Total Expenses
$9,973
Mortgage P&I
141%
$6,227
Property Taxes
25%
$1,089
Home Insurance
10%
$436
HOA
2%
$104
Property Management
15%
$662
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,103