Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.43% first-year return on $276k initial cash invested.
-20.43%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$5,511
Rent
-$4,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,511 income − $10,217 expenses = $4,706 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,305
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,511
Total Expenses
$10,217
Mortgage P&I
112%
$6,156
Property Taxes
17%
$955
Home Insurance
8%
$448
HOA
0%
$13
Property Management
15%
$827
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,378