Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.07% first-year return on $271k initial cash invested.
-18.07%
Cash On Cash
2.49%
Cap Rate
0.39
DSCR
$5,674
Rent
-$4,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,674 income − $9,761 expenses = $4,087 out of pocket
Investment Breakdown
|
Purchase Price
$1206k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,064
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,674
Total Expenses
$9,761
Mortgage P&I
112%
$6,361
Property Taxes
4%
$240
Home Insurance
8%
$437
HOA
0%
$0
Property Management
15%
$851
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,418