Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.72% first-year return on $284k initial cash invested.
-24.72%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$4,951
Rent
-$5,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,951 income − $10,795 expenses = $5,844 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,951
Total Expenses
$10,795
Mortgage P&I
128%
$6,328
Property Taxes
21%
$1,047
Home Insurance
9%
$443
HOA
12%
$600
Property Management
15%
$743
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,238