Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.39% first-year return on $283k initial cash invested.
-23.39%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$3,097
Rent
-$5,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,097 income − $8,603 expenses = $5,506 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
$3,097
Total Expenses
$8,603
Mortgage P&I
201%
$6,233
Property Taxes
13%
$393
Home Insurance
16%
$490
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774