Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.47% first-year return on $291k initial cash invested.
-17.47%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$5,422
Rent
-$4,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,422 income − $9,660 expenses = $4,238 out of pocket
Investment Breakdown
|
Purchase Price
$1215k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$243k
Closing costs
1%
$12,145
Rehab
0%
$0
Furnishing
3%
$36,000
Cashflow
Total Income
$5,422
Total Expenses
$9,660
Mortgage P&I
111%
$6,022
Property Taxes
11%
$596
Home Insurance
8%
$439
HOA
0%
$0
Property Management
15%
$813
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,356