Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.37% first-year return on $286k initial cash invested.
-16.37%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$6,342
Rent
-$3,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,342 income − $10,241 expenses = $3,899 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,342
Total Expenses
$10,241
Mortgage P&I
101%
$6,430
Property Taxes
5%
$320
Home Insurance
7%
$446
HOA
0%
$0
Property Management
15%
$951
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,586