Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.99% first-year return on $274k initial cash invested.
-31.99%
Cash On Cash
-1.18%
Cap Rate
-0.2
DSCR
$1,518
Rent
-$7,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,518 income − $8,830 expenses = $7,312 out of pocket
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,206
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,518
Total Expenses
$8,830
Mortgage P&I
399%
$6,054
Property Taxes
83%
$1,262
Home Insurance
30%
$455
HOA
22%
$329
Property Management
15%
$228
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$380