Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.25% first-year return on $289k initial cash invested.
-24.25%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$3,241
Rent
-$5,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,241 income − $9,072 expenses = $5,831 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
$3,241
Total Expenses
$9,072
Mortgage P&I
198%
$6,406
Property Taxes
20%
$638
Home Insurance
15%
$472
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810