Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.86% first-year return on $272k initial cash invested.
-23.86%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,468
Rent
-$5,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $8,872 expenses = $5,404 out of pocket
Investment Breakdown
|
Purchase Price
$1209k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,086
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$8,872
Mortgage P&I
174%
$6,031
Property Taxes
21%
$713
Home Insurance
13%
$438
HOA
1%
$25
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867