Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.12% first-year return on $280k initial cash invested.
-24.12%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$2,602
Rent
-$5,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $8,239 expenses = $5,637 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,497
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$8,239
Mortgage P&I
242%
$6,292
Property Taxes
7%
$169
Home Insurance
17%
$455
HOA
3%
$75
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650