Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.5% first-year return on $274k initial cash invested.
-21.5%
Cash On Cash
1.14%
Cap Rate
0.2
DSCR
$4,955
Rent
-$4,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,955 income − $9,863 expenses = $4,908 out of pocket
Investment Breakdown
|
Purchase Price
$1219k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,190
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,955
Total Expenses
$9,863
Mortgage P&I
118%
$5,868
Property Taxes
24%
$1,197
Home Insurance
8%
$420
HOA
0%
$0
Property Management
15%
$743
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,239