Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.94% first-year return on $274k initial cash invested.
-22.94%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$4,773
Rent
-$5,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,773 income − $10,016 expenses = $5,243 out of pocket
Investment Breakdown
|
Purchase Price
$1220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,204
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,773
Total Expenses
$10,016
Mortgage P&I
129%
$6,174
Property Taxes
23%
$1,114
Home Insurance
9%
$437
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,193