Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.09% first-year return on $287k initial cash invested.
-24.09%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$4,529
Rent
-$5,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,529 income − $10,288 expenses = $5,759 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
$4,529
Total Expenses
$10,288
Mortgage P&I
144%
$6,522
Property Taxes
25%
$1,138
Home Insurance
10%
$455
HOA
0%
$0
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,132