Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.8% first-year return on $284k initial cash invested.
-22.8%
Cash On Cash
1.4%
Cap Rate
0.22
DSCR
$5,944
Rent
-$5,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,944 income − $11,346 expenses = $5,402 out of pocket
Investment Breakdown
|
Purchase Price
$1268k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$254k
Closing costs
1%
$12,679
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,944
Total Expenses
$11,346
Mortgage P&I
112%
$6,640
Property Taxes
22%
$1,322
Home Insurance
8%
$455
HOA
1%
$75
Property Management
15%
$892
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,486