Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.23% first-year return on $279k initial cash invested.
-26.23%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$3,128
Rent
-$6,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $9,220 expenses = $6,092 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,413
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,128
Total Expenses
$9,220
Mortgage P&I
203%
$6,349
Property Taxes
30%
$927
Home Insurance
14%
$443
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782