Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.03% first-year return on $278k initial cash invested.
-19.03%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$5,801
Rent
-$4,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,801 income − $10,212 expenses = $4,411 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,801
Total Expenses
$10,212
Mortgage P&I
108%
$6,239
Property Taxes
13%
$755
Home Insurance
7%
$434
HOA
0%
$0
Property Management
15%
$870
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,450