Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.74% first-year return on $278k initial cash invested.
-21.74%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$4,817
Rent
-$5,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,817 income − $9,852 expenses = $5,035 out of pocket
Investment Breakdown
|
Purchase Price
$1238k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,380
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,817
Total Expenses
$9,852
Mortgage P&I
127%
$6,141
Property Taxes
20%
$948
Home Insurance
9%
$450
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204