Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.65% first-year return on $274k initial cash invested.
-28.65%
Cash On Cash
0.34%
Cap Rate
0.05
DSCR
$3,663
Rent
-$6,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $10,199 expenses = $6,536 out of pocket
Investment Breakdown
|
Purchase Price
$1218k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,179
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,663
Total Expenses
$10,199
Mortgage P&I
184%
$6,735
Property Taxes
25%
$914
Home Insurance
22%
$788
HOA
0%
$3
Property Management
15%
$549
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916