Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.24% first-year return on $276k initial cash invested.
-27.24%
Cash On Cash
-0.09%
Cap Rate
-0.02
DSCR
$4,058
Rent
-$6,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,058 income − $10,324 expenses = $6,266 out of pocket
Investment Breakdown
|
Purchase Price
$1229k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,286
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,058
Total Expenses
$10,324
Mortgage P&I
148%
$6,012
Property Taxes
47%
$1,927
Home Insurance
11%
$438
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014