Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.9% first-year return on $274k initial cash invested.
-18.9%
Cash On Cash
2.2%
Cap Rate
0.35
DSCR
$5,779
Rent
-$4,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,779 income − $10,103 expenses = $4,324 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
$5,779
Total Expenses
$10,103
Mortgage P&I
110%
$6,336
Property Taxes
11%
$610
Home Insurance
7%
$383
HOA
0%
$0
Property Management
15%
$867
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,445