Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.71% first-year return on $277k initial cash invested.
-25.71%
Cash On Cash
0.64%
Cap Rate
0.1
DSCR
$4,550
Rent
-$5,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,550 income − $10,485 expenses = $5,935 out of pocket
Investment Breakdown
|
Purchase Price
$1233k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,334
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,550
Total Expenses
$10,485
Mortgage P&I
141%
$6,406
Property Taxes
31%
$1,404
Home Insurance
10%
$450
HOA
1%
$41
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138