Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.11% first-year return on $280k initial cash invested.
-26.11%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$3,210
Rent
-$6,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $9,306 expenses = $6,096 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,486
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,210
Total Expenses
$9,306
Mortgage P&I
198%
$6,354
Property Taxes
30%
$964
Home Insurance
14%
$448
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802