Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.81% first-year return on $283k initial cash invested.
-21.81%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$3,814
Rent
-$5,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $8,948 expenses = $5,134 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,597
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$8,948
Mortgage P&I
163%
$6,233
Property Taxes
10%
$393
Home Insurance
13%
$490
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954