Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.93% first-year return on $273k initial cash invested.
-24.93%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$4,478
Rent
-$5,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $10,151 expenses = $5,673 out of pocket
Investment Breakdown
|
Purchase Price
$1215k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,145
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,478
Total Expenses
$10,151
Mortgage P&I
136%
$6,079
Property Taxes
24%
$1,094
Home Insurance
10%
$429
HOA
9%
$399
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120