Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.41% first-year return on $286k initial cash invested.
-21.41%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$5,757
Rent
-$5,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,757 income − $10,862 expenses = $5,105 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,771
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,757
Total Expenses
$10,862
Mortgage P&I
113%
$6,505
Property Taxes
13%
$747
Home Insurance
8%
$455
HOA
7%
$392
Property Management
15%
$864
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,439