Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.95% first-year return on $281k initial cash invested.
-25.95%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$3,033
Rent
-$6,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $9,112 expenses = $6,079 out of pocket
Investment Breakdown
|
Purchase Price
$1253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,528
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,033
Total Expenses
$9,112
Mortgage P&I
208%
$6,320
Property Taxes
29%
$873
Home Insurance
15%
$464
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758