Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.54% first-year return on $277k initial cash invested.
-22.54%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$3,894
Rent
-$5,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,894 income − $9,105 expenses = $5,211 out of pocket
Investment Breakdown
|
Purchase Price
$1236k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,355
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,894
Total Expenses
$9,105
Mortgage P&I
154%
$5,987
Property Taxes
21%
$821
Home Insurance
11%
$427
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974