Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.56% first-year return on $284k initial cash invested.
-23.56%
Cash On Cash
1.21%
Cap Rate
0.19
DSCR
$5,597
Rent
-$5,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,597 income − $11,179 expenses = $5,582 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
$5,597
Total Expenses
$11,179
Mortgage P&I
119%
$6,640
Property Taxes
24%
$1,322
Home Insurance
8%
$455
HOA
1%
$75
Property Management
15%
$840
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,399