Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.55% first-year return on $278k initial cash invested.
-23.55%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$3,628
Rent
-$5,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,628 income − $9,080 expenses = $5,452 out of pocket
Investment Breakdown
|
Purchase Price
$1237k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$247k
Closing costs
1%
$12,372
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,628
Total Expenses
$9,080
Mortgage P&I
164%
$5,956
Property Taxes
26%
$935
Home Insurance
12%
$448
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907