Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.1% first-year return on $286k initial cash invested.
-22.1%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,832
Rent
-$5,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,832 income − $9,094 expenses = $5,262 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
$3,832
Total Expenses
$9,094
Mortgage P&I
167%
$6,384
Property Taxes
11%
$425
Home Insurance
12%
$446
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958