Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.1% first-year return on $280k initial cash invested.
-27.1%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,724
Rent
-$6,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $9,043 expenses = $6,319 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
$2,724
Total Expenses
$9,043
Mortgage P&I
231%
$6,280
Property Taxes
37%
$1,000
Home Insurance
17%
$455
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681