Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21% first-year return on $274k initial cash invested.
-21%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$5,626
Rent
-$4,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,626 income − $10,425 expenses = $4,799 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
$5,626
Total Expenses
$10,425
Mortgage P&I
110%
$6,174
Property Taxes
20%
$1,114
Home Insurance
8%
$437
HOA
0%
$0
Property Management
15%
$844
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,406