Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.63% first-year return on $289k initial cash invested.
-14.63%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$7,564
Rent
-$3,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,564 income − $11,087 expenses = $3,523 out of pocket
Investment Breakdown
|
Purchase Price
$1290k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,564
Total Expenses
$11,087
Mortgage P&I
83%
$6,275
Property Taxes
10%
$728
Home Insurance
6%
$452
HOA
0%
$0
Property Management
15%
$1,135
CapEx
4%
$303
Vacancy
0%
$0
Maintenance
4%
$303
Other
25%
$1,891