Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.04% first-year return on $282k initial cash invested.
-26.04%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$3,668
Rent
-$6,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,668 income − $9,786 expenses = $6,118 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
$3,668
Total Expenses
$9,786
Mortgage P&I
173%
$6,362
Property Taxes
27%
$975
Home Insurance
12%
$448
HOA
7%
$240
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$917