Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.8% first-year return on $286k initial cash invested.
-18.8%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$7,211
Rent
-$4,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,211 income − $11,687 expenses = $4,476 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
$7,211
Total Expenses
$11,687
Mortgage P&I
90%
$6,505
Property Taxes
18%
$1,266
Home Insurance
6%
$455
HOA
0%
$0
Property Management
15%
$1,082
CapEx
4%
$288
Vacancy
0%
$0
Maintenance
4%
$288
Other
25%
$1,803