Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.78% first-year return on $272k initial cash invested.
-24.78%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,584
Rent
-$5,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $8,211 expenses = $5,627 out of pocket
Investment Breakdown
|
Purchase Price
$1212k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,119
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,584
Total Expenses
$8,211
Mortgage P&I
237%
$6,128
Property Taxes
15%
$397
Home Insurance
17%
$446
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646