Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.89% first-year return on $271k initial cash invested.
-24.89%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$3,706
Rent
-$5,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,706 income − $9,321 expenses = $5,615 out of pocket
Investment Breakdown
|
Purchase Price
$1204k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,035
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,706
Total Expenses
$9,321
Mortgage P&I
165%
$6,114
Property Taxes
19%
$694
Home Insurance
20%
$735
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926