Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.8% first-year return on $277k initial cash invested.
-22.8%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$3,218
Rent
-$5,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $8,487 expenses = $5,269 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,350
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$8,487
Mortgage P&I
190%
$6,112
Property Taxes
12%
$398
Home Insurance
13%
$432
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804