Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.31% first-year return on $277k initial cash invested.
-17.31%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$7,018
Rent
-$4,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,018 income − $11,018 expenses = $4,000 out of pocket
Investment Breakdown
|
Purchase Price
$1234k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,344
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,018
Total Expenses
$11,018
Mortgage P&I
91%
$6,368
Property Taxes
8%
$583
Home Insurance
10%
$698
HOA
0%
$0
Property Management
15%
$1,053
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,754