Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.66% first-year return on $274k initial cash invested.
-18.66%
Cash On Cash
2.26%
Cap Rate
0.36
DSCR
$5,888
Rent
-$4,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,888 income − $10,156 expenses = $4,268 out of pocket
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,213
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,888
Total Expenses
$10,156
Mortgage P&I
108%
$6,336
Property Taxes
10%
$610
Home Insurance
7%
$383
HOA
0%
$0
Property Management
15%
$883
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,472