Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.93% first-year return on $277k initial cash invested.
-20.93%
Cash On Cash
1.83%
Cap Rate
0.29
DSCR
$5,493
Rent
-$4,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,493 income − $10,333 expenses = $4,840 out of pocket
Investment Breakdown
|
Purchase Price
$1236k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,357
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,493
Total Expenses
$10,333
Mortgage P&I
118%
$6,501
Property Taxes
14%
$743
Home Insurance
8%
$452
HOA
0%
$0
Property Management
15%
$824
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,373