Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.15% first-year return on $272k initial cash invested.
-22.15%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$4,117
Rent
-$5,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,117 income − $9,146 expenses = $5,029 out of pocket
Investment Breakdown
|
Purchase Price
$1212k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,118
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,117
Total Expenses
$9,146
Mortgage P&I
151%
$6,226
Property Taxes
12%
$495
Home Insurance
11%
$448
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,029