Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.58% first-year return on $280k initial cash invested.
-31.58%
Cash On Cash
-0.95%
Cap Rate
-0.16
DSCR
$755
Rent
-$7,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$755 income − $8,128 expenses = $7,373 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
$755
Total Expenses
$8,128
Mortgage P&I
842%
$6,354
Property Taxes
128%
$964
Home Insurance
59%
$448
HOA
0%
$0
Property Management
15%
$113
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$189