Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.03% first-year return on $281k initial cash invested.
-12.03%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$8,816
Rent
-$2,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,816 income − $11,634 expenses = $2,818 out of pocket
Investment Breakdown
|
Purchase Price
$1252k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,523
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,816
Total Expenses
$11,634
Mortgage P&I
70%
$6,143
Property Taxes
9%
$755
Home Insurance
6%
$488
HOA
0%
$16
Property Management
15%
$1,322
CapEx
4%
$353
Vacancy
0%
$0
Maintenance
4%
$353
Other
25%
$2,204