Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.06% first-year return on $279k initial cash invested.
-23.06%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$3,721
Rent
-$5,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,721 income − $9,090 expenses = $5,369 out of pocket
Investment Breakdown
|
Purchase Price
$1245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,448
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,721
Total Expenses
$9,090
Mortgage P&I
167%
$6,200
Property Taxes
17%
$649
Home Insurance
12%
$455
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930