Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.31% first-year return on $272k initial cash invested.
-17.31%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$6,397
Rent
-$3,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,397 income − $10,315 expenses = $3,918 out of pocket
Investment Breakdown
|
Purchase Price
$1208k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,075
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,397
Total Expenses
$10,315
Mortgage P&I
95%
$6,058
Property Taxes
13%
$845
Home Insurance
5%
$341
HOA
0%
$0
Property Management
15%
$960
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,599