Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.85% first-year return on $285k initial cash invested.
-26.85%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$2,102
Rent
-$6,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $8,489 expenses = $6,387 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,735
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,102
Total Expenses
$8,489
Mortgage P&I
297%
$6,247
Property Taxes
37%
$778
Home Insurance
22%
$455
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526