Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.52% first-year return on $271k initial cash invested.
-24.52%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$4,445
Rent
-$5,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,445 income − $9,990 expenses = $5,545 out of pocket
Investment Breakdown
|
Purchase Price
$1207k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,066
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,445
Total Expenses
$9,990
Mortgage P&I
137%
$6,073
Property Taxes
30%
$1,345
Home Insurance
10%
$438
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,111