Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.2% first-year return on $289k initial cash invested.
-22.2%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$4,427
Rent
-$5,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,427 income − $9,764 expenses = $5,337 out of pocket
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,881
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,427
Total Expenses
$9,764
Mortgage P&I
147%
$6,496
Property Taxes
15%
$671
Home Insurance
11%
$472
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,107