Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.41% first-year return on $280k initial cash invested.
-25.41%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$3,696
Rent
-$5,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $9,630 expenses = $5,934 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,696
Total Expenses
$9,630
Mortgage P&I
169%
$6,253
Property Taxes
32%
$1,166
Home Insurance
12%
$437
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924