Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.38% first-year return on $279k initial cash invested.
-22.38%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$5,082
Rent
-$5,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,082 income − $10,294 expenses = $5,212 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
$5,082
Total Expenses
$10,294
Mortgage P&I
123%
$6,227
Property Taxes
21%
$1,089
Home Insurance
9%
$436
HOA
2%
$104
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,270