Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.66% first-year return on $286k initial cash invested.
-24.66%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$3,317
Rent
-$5,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,317 income − $9,191 expenses = $5,874 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,752
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,317
Total Expenses
$9,191
Mortgage P&I
197%
$6,532
Property Taxes
17%
$560
Home Insurance
14%
$464
HOA
1%
$42
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829