Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.25% first-year return on $274k initial cash invested.
-25.25%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$4,010
Rent
-$5,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,010 income − $9,786 expenses = $5,776 out of pocket
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,213
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,010
Total Expenses
$9,786
Mortgage P&I
156%
$6,249
Property Taxes
29%
$1,176
Home Insurance
11%
$437
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002