Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.52% first-year return on $281k initial cash invested.
-30.52%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$2,770
Rent
-$7,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $9,904 expenses = $7,134 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$9,904
Mortgage P&I
253%
$7,012
Property Taxes
39%
$1,094
Home Insurance
16%
$438
HOA
1%
$30
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692