Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.47% first-year return on $284k initial cash invested.
-23.47%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$4,225
Rent
-$5,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,225 income − $9,778 expenses = $5,553 out of pocket
Investment Breakdown
|
Purchase Price
$1266k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,661
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,225
Total Expenses
$9,778
Mortgage P&I
149%
$6,308
Property Taxes
23%
$975
Home Insurance
11%
$455
HOA
0%
$12
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056