Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.36% first-year return on $276k initial cash invested.
-24.36%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$3,127
Rent
-$5,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,127 income − $8,736 expenses = $5,609 out of pocket
Investment Breakdown
|
Purchase Price
$1230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,300
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,127
Total Expenses
$8,736
Mortgage P&I
195%
$6,087
Property Taxes
23%
$718
Home Insurance
14%
$430
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782