Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.74% first-year return on $277k initial cash invested.
-22.74%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$4,415
Rent
-$5,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,415 income − $9,656 expenses = $5,241 out of pocket
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,315
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,415
Total Expenses
$9,656
Mortgage P&I
139%
$6,153
Property Taxes
21%
$937
Home Insurance
10%
$446
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104