Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.8% first-year return on $277k initial cash invested.
-19.8%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$5,910
Rent
-$4,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,910 income − $10,485 expenses = $4,575 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
$5,910
Total Expenses
$10,485
Mortgage P&I
108%
$6,368
Property Taxes
10%
$583
Home Insurance
12%
$698
HOA
0%
$0
Property Management
15%
$886
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,478