Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.85% first-year return on $287k initial cash invested.
-24.85%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$4,322
Rent
-$5,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,322 income − $10,259 expenses = $5,937 out of pocket
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,794
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,322
Total Expenses
$10,259
Mortgage P&I
149%
$6,432
Property Taxes
20%
$846
Home Insurance
13%
$542
HOA
8%
$365
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080