Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.19% first-year return on $287k initial cash invested.
-24.19%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$3,074
Rent
-$5,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,074 income − $8,855 expenses = $5,781 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,074
Total Expenses
$8,855
Mortgage P&I
206%
$6,318
Property Taxes
12%
$359
Home Insurance
15%
$448
HOA
8%
$255
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768