Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.56% first-year return on $278k initial cash invested.
-19.56%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$5,785
Rent
-$4,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,785 income − $10,315 expenses = $4,530 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
$5,785
Total Expenses
$10,315
Mortgage P&I
106%
$6,141
Property Taxes
16%
$948
Home Insurance
8%
$450
HOA
0%
$0
Property Management
15%
$868
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,446