Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.23% first-year return on $282k initial cash invested.
-15.23%
Cash On Cash
2.91%
Cap Rate
0.47
DSCR
$6,308
Rent
-$3,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,308 income − $9,884 expenses = $3,576 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$6,308
Total Expenses
$9,884
Mortgage P&I
99%
$6,231
Property Taxes
3%
$206
Home Insurance
7%
$420
HOA
0%
$0
Property Management
15%
$946
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,577