Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.37% first-year return on $281k initial cash invested.
-19.37%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$4,786
Rent
-$4,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,786 income − $9,314 expenses = $4,528 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,786
Total Expenses
$9,314
Mortgage P&I
129%
$6,189
Property Taxes
8%
$391
Home Insurance
9%
$438
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196