Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.96% first-year return on $281k initial cash invested.
-24.96%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$3,287
Rent
-$5,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,287 income − $9,121 expenses = $5,834 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,287
Total Expenses
$9,121
Mortgage P&I
189%
$6,198
Property Taxes
28%
$908
Home Insurance
13%
$438
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822