Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.75% first-year return on $281k initial cash invested.
-25.75%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,934
Rent
-$6,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $8,952 expenses = $6,018 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
$2,934
Total Expenses
$8,952
Mortgage P&I
211%
$6,198
Property Taxes
31%
$908
Home Insurance
15%
$438
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734