Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.32% first-year return on $284k initial cash invested.
-19.32%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$4,829
Rent
-$4,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,829 income − $9,403 expenses = $4,574 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
$4,829
Total Expenses
$9,403
Mortgage P&I
131%
$6,323
Property Taxes
6%
$299
Home Insurance
10%
$464
HOA
0%
$0
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,207