Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.26% first-year return on $280k initial cash invested.
-25.26%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$3,763
Rent
-$5,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,763 income − $9,663 expenses = $5,900 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
$3,763
Total Expenses
$9,663
Mortgage P&I
166%
$6,253
Property Taxes
31%
$1,166
Home Insurance
12%
$437
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941