Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.86% first-year return on $282k initial cash invested.
-15.86%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$6,637
Rent
-$3,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,637 income − $10,361 expenses = $3,724 out of pocket
Investment Breakdown
|
Purchase Price
$1256k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,564
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,637
Total Expenses
$10,361
Mortgage P&I
91%
$6,072
Property Taxes
9%
$618
Home Insurance
7%
$486
HOA
0%
$0
Property Management
15%
$996
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,659