Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.25% first-year return on $282k initial cash invested.
-24.25%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$4,478
Rent
-$5,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $10,175 expenses = $5,697 out of pocket
Investment Breakdown
|
Purchase Price
$1257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,568
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,478
Total Expenses
$10,175
Mortgage P&I
142%
$6,362
Property Taxes
22%
$975
Home Insurance
10%
$448
HOA
5%
$240
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120