Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.97% first-year return on $280k initial cash invested.
-22.97%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$3,317
Rent
-$5,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,317 income − $8,686 expenses = $5,369 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,317
Total Expenses
$8,686
Mortgage P&I
187%
$6,218
Property Taxes
8%
$255
Home Insurance
13%
$438
HOA
5%
$182
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829