Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.07% first-year return on $277k initial cash invested.
-19.07%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$6,234
Rent
-$4,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,234 income − $10,640 expenses = $4,406 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
$6,234
Total Expenses
$10,640
Mortgage P&I
102%
$6,368
Property Taxes
9%
$583
Home Insurance
11%
$698
HOA
0%
$0
Property Management
15%
$935
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,558