Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.95% first-year return on $272k initial cash invested.
-22.95%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$3,861
Rent
-$5,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,861 income − $9,059 expenses = $5,198 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
$3,861
Total Expenses
$9,059
Mortgage P&I
156%
$6,031
Property Taxes
18%
$713
Home Insurance
11%
$438
HOA
1%
$25
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965