Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.28% first-year return on $273k initial cash invested.
-24.28%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$3,565
Rent
-$5,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,565 income − $9,088 expenses = $5,523 out of pocket
Investment Breakdown
|
Purchase Price
$1214k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,143
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,565
Total Expenses
$9,088
Mortgage P&I
173%
$6,166
Property Taxes
22%
$790
Home Insurance
12%
$420
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891