Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.92% first-year return on $273k initial cash invested.
-16.92%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$6,957
Rent
-$3,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,957 income − $10,813 expenses = $3,856 out of pocket
Investment Breakdown
|
Purchase Price
$1216k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,164
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,957
Total Expenses
$10,813
Mortgage P&I
88%
$6,103
Property Taxes
14%
$955
Home Insurance
6%
$416
HOA
0%
$0
Property Management
15%
$1,044
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,739