Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.96% first-year return on $281k initial cash invested.
-19.96%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$4,738
Rent
-$4,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,738 income − $9,410 expenses = $4,672 out of pocket
Investment Breakdown
|
Purchase Price
$1223k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$245k
Closing costs
1%
$12,233
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,738
Total Expenses
$9,410
Mortgage P&I
129%
$6,134
Property Taxes
11%
$518
Home Insurance
10%
$483
HOA
0%
$0
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,184