Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.6% first-year return on $282k initial cash invested.
-26.6%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$3,416
Rent
-$6,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,416 income − $9,665 expenses = $6,249 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
$3,416
Total Expenses
$9,665
Mortgage P&I
186%
$6,362
Property Taxes
29%
$975
Home Insurance
13%
$448
HOA
7%
$240
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854