Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.91% first-year return on $284k initial cash invested.
-18.91%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$5,022
Rent
-$4,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,022 income − $9,497 expenses = $4,475 out of pocket
Investment Breakdown
|
Purchase Price
$1267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,668
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,022
Total Expenses
$9,497
Mortgage P&I
126%
$6,323
Property Taxes
6%
$299
Home Insurance
9%
$464
HOA
0%
$0
Property Management
15%
$753
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256