Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.52% first-year return on $278k initial cash invested.
-24.52%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$3,219
Rent
-$5,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,219 income − $8,898 expenses = $5,679 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%
$12,375
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$8,898
Mortgage P&I
190%
$6,128
Property Taxes
24%
$769
Home Insurance
14%
$455
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805