Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.3% first-year return on $272k initial cash invested.
-20.3%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$5,149
Rent
-$4,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,149 income − $9,743 expenses = $4,594 out of pocket
Investment Breakdown
|
Purchase Price
$1208k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,076
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,149
Total Expenses
$9,743
Mortgage P&I
117%
$6,049
Property Taxes
15%
$786
Home Insurance
8%
$437
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,287