Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.57% first-year return on $281k initial cash invested.
-23.57%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,371
Rent
-$5,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,371 income − $8,881 expenses = $5,510 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
$3,371
Total Expenses
$8,881
Mortgage P&I
183%
$6,168
Property Taxes
17%
$571
Home Insurance
13%
$438
HOA
3%
$85
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843