Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.87% first-year return on $281k initial cash invested.
-30.87%
Cash On Cash
-0.88%
Cap Rate
-0.15
DSCR
$0
Rent
-$7,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $7,215 expenses = $7,215 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
$0
Total Expenses
$7,215
Mortgage P&I
62980000%
$6,298
Property Taxes
4790000%
$479
Home Insurance
4380000%
$438
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0