Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.21% first-year return on $281k initial cash invested.
-24.21%
Cash On Cash
0.89%
Cap Rate
0.14
DSCR
$3,053
Rent
-$5,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,053 income − $8,713 expenses = $5,660 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,053
Total Expenses
$8,713
Mortgage P&I
212%
$6,469
Property Taxes
8%
$258
Home Insurance
14%
$438
HOA
3%
$83
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763