Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.25% first-year return on $288k initial cash invested.
-21.25%
Cash On Cash
1.79%
Cap Rate
0.28
DSCR
$6,483
Rent
-$5,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,483 income − $11,588 expenses = $5,105 out of pocket
Investment Breakdown
|
Purchase Price
$1287k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,869
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,483
Total Expenses
$11,588
Mortgage P&I
104%
$6,761
Property Taxes
19%
$1,263
Home Insurance
7%
$453
HOA
0%
$0
Property Management
15%
$972
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,621