Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.8% first-year return on $271k initial cash invested.
-22.8%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$3,479
Rent
-$5,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,479 income − $8,631 expenses = $5,152 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
$3,479
Total Expenses
$8,631
Mortgage P&I
176%
$6,118
Property Taxes
12%
$400
Home Insurance
13%
$443
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870