Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.22% first-year return on $278k initial cash invested.
-20.22%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$5,020
Rent
-$4,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,020 income − $9,706 expenses = $4,686 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,387
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,020
Total Expenses
$9,706
Mortgage P&I
124%
$6,227
Property Taxes
13%
$632
Home Insurance
9%
$437
HOA
0%
$0
Property Management
15%
$753
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,255