Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.66% first-year return on $272k initial cash invested.
-23.66%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$3,537
Rent
-$5,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $8,893 expenses = $5,356 out of pocket
Investment Breakdown
|
Purchase Price
$1208k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,079
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,537
Total Expenses
$8,893
Mortgage P&I
171%
$6,061
Property Taxes
19%
$687
Home Insurance
13%
$448
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884