Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.51% first-year return on $280k initial cash invested.
-21.51%
Cash On Cash
1.7%
Cap Rate
0.27
DSCR
$5,348
Rent
-$5,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,348 income − $10,375 expenses = $5,027 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,498
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,348
Total Expenses
$10,375
Mortgage P&I
123%
$6,587
Property Taxes
12%
$625
Home Insurance
8%
$453
HOA
3%
$143
Property Management
15%
$802
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,337