Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.86% first-year return on $286k initial cash invested.
-26.86%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$3,092
Rent
-$6,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $9,501 expenses = $6,409 out of pocket
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$256k
Closing costs
1%
$12,779
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$9,501
Mortgage P&I
205%
$6,339
Property Taxes
40%
$1,224
Home Insurance
15%
$453
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773