Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.2% first-year return on $278k initial cash invested.
-16.2%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$6,808
Rent
-$3,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,808 income − $10,563 expenses = $3,755 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
$6,808
Total Expenses
$10,563
Mortgage P&I
91%
$6,227
Property Taxes
9%
$632
Home Insurance
6%
$437
HOA
0%
$0
Property Management
15%
$1,021
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,702