Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.23% first-year return on $273k initial cash invested.
-24.23%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,584
Rent
-$5,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $9,096 expenses = $5,512 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
$3,584
Total Expenses
$9,096
Mortgage P&I
172%
$6,166
Property Taxes
22%
$790
Home Insurance
12%
$420
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896