Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.7% first-year return on $273k initial cash invested.
-23.7%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$4,545
Rent
-$5,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,545 income − $9,942 expenses = $5,397 out of pocket
Investment Breakdown
|
Purchase Price
$1215k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,153
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,545
Total Expenses
$9,942
Mortgage P&I
137%
$6,249
Property Taxes
24%
$1,082
Home Insurance
9%
$429
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136