Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.13% first-year return on $281k initial cash invested.
-29.13%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$1,482
Rent
-$6,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,482 income − $8,310 expenses = $6,828 out of pocket
Investment Breakdown
|
Purchase Price
$1254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,538
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,482
Total Expenses
$8,310
Mortgage P&I
428%
$6,345
Property Taxes
54%
$800
Home Insurance
31%
$455
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$370