Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.2% first-year return on $287k initial cash invested.
-25.2%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$4,167
Rent
-$6,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,167 income − $10,186 expenses = $6,019 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
$4,167
Total Expenses
$10,186
Mortgage P&I
154%
$6,432
Property Taxes
20%
$846
Home Insurance
13%
$542
HOA
9%
$365
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,042