Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.34% first-year return on $281k initial cash invested.
-19.34%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$5,093
Rent
-$4,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,093 income − $9,620 expenses = $4,527 out of pocket
Investment Breakdown
|
Purchase Price
$1252k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,518
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,093
Total Expenses
$9,620
Mortgage P&I
123%
$6,286
Property Taxes
8%
$417
Home Insurance
9%
$472
HOA
0%
$0
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,273