Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.5% first-year return on $273k initial cash invested.
-18.5%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$6,185
Rent
-$4,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,185 income − $10,389 expenses = $4,204 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
$6,185
Total Expenses
$10,389
Mortgage P&I
98%
$6,053
Property Taxes
15%
$931
Home Insurance
7%
$437
HOA
0%
$0
Property Management
15%
$928
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,546