Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.05% first-year return on $286k initial cash invested.
-24.05%
Cash On Cash
1.39%
Cap Rate
0.21
DSCR
$5,600
Rent
-$5,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,600 income − $11,340 expenses = $5,740 out of pocket
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$256k
Closing costs
1%
$12,779
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,600
Total Expenses
$11,340
Mortgage P&I
125%
$7,000
Property Taxes
21%
$1,186
Home Insurance
8%
$466
HOA
0%
$0
Property Management
15%
$840
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,400