Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.08% first-year return on $280k initial cash invested.
-24.08%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$4,076
Rent
-$5,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $9,691 expenses = $5,615 out of pocket
Investment Breakdown
|
Purchase Price
$1247k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$249k
Closing costs
1%
$12,465
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,076
Total Expenses
$9,691
Mortgage P&I
154%
$6,280
Property Taxes
25%
$1,000
Home Insurance
11%
$455
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019