Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.79% first-year return on $280k initial cash invested.
-22.79%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$3,399
Rent
-$5,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,399 income − $8,725 expenses = $5,326 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
$3,399
Total Expenses
$8,725
Mortgage P&I
183%
$6,218
Property Taxes
8%
$255
Home Insurance
13%
$438
HOA
5%
$182
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850