Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.02% first-year return on $277k initial cash invested.
-25.02%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$4,029
Rent
-$5,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,029 income − $9,800 expenses = $5,771 out of pocket
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,322
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,029
Total Expenses
$9,800
Mortgage P&I
152%
$6,122
Property Taxes
32%
$1,308
Home Insurance
11%
$437
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007