Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.49% first-year return on $289k initial cash invested.
-23.49%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$3,830
Rent
-$5,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $9,477 expenses = $5,647 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
$3,830
Total Expenses
$9,477
Mortgage P&I
170%
$6,496
Property Taxes
18%
$671
Home Insurance
12%
$472
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958