Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.26% first-year return on $272k initial cash invested.
-17.26%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$5,243
Rent
-$3,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,243 income − $9,148 expenses = $3,905 out of pocket
Investment Breakdown
|
Purchase Price
$1207k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$241k
Closing costs
1%
$12,072
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,243
Total Expenses
$9,148
Mortgage P&I
113%
$5,946
Property Taxes
5%
$274
Home Insurance
8%
$411
HOA
0%
$0
Property Management
15%
$786
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,311