Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.95% first-year return on $276k initial cash invested.
-23.95%
Cash On Cash
1.38%
Cap Rate
0.21
DSCR
$6,109
Rent
-$5,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,109 income − $11,613 expenses = $5,504 out of pocket
Investment Breakdown
|
Purchase Price
$1227k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$245k
Closing costs
1%
$12,273
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,109
Total Expenses
$11,613
Mortgage P&I
109%
$6,667
Property Taxes
18%
$1,104
Home Insurance
7%
$438
HOA
8%
$473
Property Management
15%
$916
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,527