Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.01% first-year return on $276k initial cash invested.
-22.01%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$4,216
Rent
-$5,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $9,284 expenses = $5,068 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
$4,216
Total Expenses
$9,284
Mortgage P&I
145%
$6,110
Property Taxes
2%
$98
Home Insurance
10%
$430
HOA
15%
$622
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054