Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.77% first-year return on $271k initial cash invested.
-23.77%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$3,057
Rent
-$5,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $8,428 expenses = $5,371 out of pocket
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,054
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$8,428
Mortgage P&I
200%
$6,118
Property Taxes
13%
$400
Home Insurance
14%
$443
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764