Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.94% first-year return on $286k initial cash invested.
-18.94%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$7,148
Rent
-$4,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,148 income − $11,657 expenses = $4,509 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,746
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,148
Total Expenses
$11,657
Mortgage P&I
91%
$6,505
Property Taxes
18%
$1,266
Home Insurance
6%
$455
HOA
0%
$0
Property Management
15%
$1,072
CapEx
4%
$286
Vacancy
0%
$0
Maintenance
4%
$286
Other
25%
$1,787