Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.06% first-year return on $286k initial cash invested.
-22.06%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$3,852
Rent
-$5,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,852 income − $9,104 expenses = $5,252 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,852
Total Expenses
$9,104
Mortgage P&I
166%
$6,384
Property Taxes
11%
$425
Home Insurance
12%
$446
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963