Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.77% first-year return on $276k initial cash invested.
-21.77%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$4,324
Rent
-$5,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,324 income − $9,336 expenses = $5,012 out of pocket
Investment Breakdown
|
Purchase Price
$1230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,300
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,324
Total Expenses
$9,336
Mortgage P&I
141%
$6,110
Property Taxes
2%
$98
Home Insurance
10%
$430
HOA
14%
$622
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,081