Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.24% first-year return on $282k initial cash invested.
-24.24%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$3,588
Rent
-$5,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,588 income − $9,286 expenses = $5,698 out of pocket
Investment Breakdown
|
Purchase Price
$1257k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,574
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,588
Total Expenses
$9,286
Mortgage P&I
171%
$6,128
Property Taxes
27%
$982
Home Insurance
13%
$453
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$897