Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.37% first-year return on $279k initial cash invested.
-20.37%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$4,582
Rent
-$4,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,582 income − $9,311 expenses = $4,729 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,407
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,582
Total Expenses
$9,311
Mortgage P&I
137%
$6,274
Property Taxes
8%
$378
Home Insurance
10%
$460
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146