Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.52% first-year return on $273k initial cash invested.
-17.52%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$5,796
Rent
-$3,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,796 income − $9,790 expenses = $3,994 out of pocket
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,166
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,796
Total Expenses
$9,790
Mortgage P&I
104%
$6,034
Property Taxes
8%
$491
Home Insurance
8%
$483
HOA
0%
$0
Property Management
15%
$869
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,449