Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.62% first-year return on $283k initial cash invested.
-20.62%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$4,720
Rent
-$4,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,720 income − $9,578 expenses = $4,858 out of pocket
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,607
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,720
Total Expenses
$9,578
Mortgage P&I
131%
$6,168
Property Taxes
13%
$590
Home Insurance
9%
$446
HOA
2%
$108
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180