Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.85% first-year return on $277k initial cash invested.
-19.85%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$5,556
Rent
-$4,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,556 income − $10,131 expenses = $4,575 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,314
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,556
Total Expenses
$10,131
Mortgage P&I
110%
$6,115
Property Taxes
18%
$1,004
Home Insurance
6%
$346
HOA
0%
$0
Property Management
15%
$833
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,389