Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.48% first-year return on $273k initial cash invested.
-24.48%
Cash On Cash
1.18%
Cap Rate
0.18
DSCR
$5,178
Rent
-$5,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,178 income − $10,756 expenses = $5,578 out of pocket
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,166
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,178
Total Expenses
$10,756
Mortgage P&I
127%
$6,564
Property Taxes
25%
$1,270
Home Insurance
8%
$437
HOA
0%
$0
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,294