Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.08% first-year return on $272k initial cash invested.
-24.08%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$3,372
Rent
-$5,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $8,826 expenses = $5,454 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
$3,372
Total Expenses
$8,826
Mortgage P&I
179%
$6,031
Property Taxes
21%
$713
Home Insurance
13%
$438
HOA
1%
$25
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843