Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.43% first-year return on $274k initial cash invested.
-22.43%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$4,807
Rent
-$5,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,807 income − $9,919 expenses = $5,112 out of pocket
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$243k
Closing costs
1%
$12,167
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,807
Total Expenses
$9,919
Mortgage P&I
129%
$6,213
Property Taxes
14%
$653
Home Insurance
13%
$648
HOA
2%
$98
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202