Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.35% first-year return on $280k initial cash invested.
-24.35%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$2,502
Rent
-$5,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,502 income − $8,192 expenses = $5,690 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
$2,502
Total Expenses
$8,192
Mortgage P&I
251%
$6,292
Property Taxes
7%
$169
Home Insurance
18%
$455
HOA
3%
$75
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626