Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.93% first-year return on $277k initial cash invested.
-23.93%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$4,651
Rent
-$5,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,651 income − $10,182 expenses = $5,531 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,350
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,651
Total Expenses
$10,182
Mortgage P&I
136%
$6,303
Property Taxes
26%
$1,214
Home Insurance
9%
$432
HOA
0%
$0
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,163