Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.08% first-year return on $287k initial cash invested.
-23.08%
Cash On Cash
1.13%
Cap Rate
0.18
DSCR
$4,998
Rent
-$5,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,998 income − $10,515 expenses = $5,517 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,803
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,998
Total Expenses
$10,515
Mortgage P&I
130%
$6,522
Property Taxes
23%
$1,138
Home Insurance
9%
$455
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250