Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.2% first-year return on $288k initial cash invested.
-33.2%
Cash On Cash
-0.65%
Cap Rate
-0.1
DSCR
$2,867
Rent
-$7,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,867 income − $10,834 expenses = $7,967 out of pocket
Investment Breakdown
|
Purchase Price
$1285k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,854
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,867
Total Expenses
$10,834
Mortgage P&I
250%
$7,154
Property Taxes
58%
$1,675
Home Insurance
22%
$628
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717