Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.13% first-year return on $274k initial cash invested.
-22.13%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$4,939
Rent
-$5,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,939 income − $9,984 expenses = $5,045 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
$4,939
Total Expenses
$9,984
Mortgage P&I
126%
$6,213
Property Taxes
13%
$653
Home Insurance
13%
$648
HOA
2%
$98
Property Management
15%
$741
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,235