Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.8% first-year return on $287k initial cash invested.
-25.8%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$3,889
Rent
-$6,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,889 income − $10,052 expenses = $6,163 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
$3,889
Total Expenses
$10,052
Mortgage P&I
165%
$6,432
Property Taxes
22%
$846
Home Insurance
14%
$542
HOA
9%
$365
Property Management
15%
$583
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972