Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.11% first-year return on $277k initial cash invested.
-18.11%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$6,537
Rent
-$4,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,537 income − $10,712 expenses = $4,175 out of pocket
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,315
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,537
Total Expenses
$10,712
Mortgage P&I
94%
$6,172
Property Taxes
15%
$965
Home Insurance
7%
$438
HOA
0%
$0
Property Management
15%
$981
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,634