Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.49% first-year return on $273k initial cash invested.
-19.49%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$3,966
Rent
-$4,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,966 income − $8,402 expenses = $4,436 out of pocket
Investment Breakdown
|
Purchase Price
$1215k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,150
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,966
Total Expenses
$8,402
Mortgage P&I
150%
$5,944
Property Taxes
3%
$128
Home Insurance
11%
$425
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992