Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.04% first-year return on $289k initial cash invested.
-24.04%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$3,342
Rent
-$5,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $9,121 expenses = $5,779 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
$3,342
Total Expenses
$9,121
Mortgage P&I
192%
$6,406
Property Taxes
19%
$638
Home Insurance
14%
$472
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836