Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.98% first-year return on $273k initial cash invested.
-18.98%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$5,977
Rent
-$4,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,977 income − $10,290 expenses = $4,313 out of pocket
Investment Breakdown
|
Purchase Price
$1213k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,128
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,977
Total Expenses
$10,290
Mortgage P&I
101%
$6,053
Property Taxes
16%
$931
Home Insurance
7%
$437
HOA
0%
$0
Property Management
15%
$897
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,494