Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.51% first-year return on $286k initial cash invested.
-32.51%
Cash On Cash
-0.72%
Cap Rate
-0.11
DSCR
$740
Rent
-$7,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$740 income − $8,479 expenses = $7,739 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,745
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$740
Total Expenses
$8,479
Mortgage P&I
938%
$6,944
Property Taxes
98%
$724
Home Insurance
61%
$455
HOA
0%
$0
Property Management
15%
$111
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$185