Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.58% first-year return on $276k initial cash invested.
-21.58%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$4,104
Rent
-$4,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $9,068 expenses = $4,964 out of pocket
Investment Breakdown
|
Purchase Price
$1229k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,287
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$9,068
Mortgage P&I
152%
$6,256
Property Taxes
9%
$387
Home Insurance
11%
$455
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026