Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.54% first-year return on $289k initial cash invested.
-24.54%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$3,105
Rent
-$5,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $9,006 expenses = $5,901 out of pocket
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,882
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,105
Total Expenses
$9,006
Mortgage P&I
206%
$6,406
Property Taxes
21%
$638
Home Insurance
15%
$472
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776