Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.07% first-year return on $271k initial cash invested.
-24.07%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$2,744
Rent
-$5,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $8,179 expenses = $5,435 out of pocket
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,045
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$8,179
Mortgage P&I
218%
$5,990
Property Taxes
16%
$433
Home Insurance
16%
$438
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686