Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.85% first-year return on $282k initial cash invested.
-17.85%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$4,457
Rent
-$4,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,457 income − $8,652 expenses = $4,195 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$4,457
Total Expenses
$8,652
Mortgage P&I
134%
$5,989
Property Taxes
2%
$104
Home Insurance
9%
$420
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114