Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.62% first-year return on $281k initial cash invested.
-21.62%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$4,155
Rent
-$5,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,155 income − $9,209 expenses = $5,054 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,155
Total Expenses
$9,209
Mortgage P&I
152%
$6,298
Property Taxes
12%
$479
Home Insurance
11%
$438
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,039