Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.56% first-year return on $283k initial cash invested.
-28.56%
Cash On Cash
-0.38%
Cap Rate
-0.06
DSCR
$3,661
Rent
-$6,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,661 income − $10,403 expenses = $6,742 out of pocket
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,632
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,661
Total Expenses
$10,403
Mortgage P&I
169%
$6,198
Property Taxes
55%
$1,996
Home Insurance
12%
$453
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915