Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.54% first-year return on $281k initial cash invested.
-31.54%
Cash On Cash
-0.36%
Cap Rate
-0.05
DSCR
$3,078
Rent
-$7,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $10,450 expenses = $7,372 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$10,450
Mortgage P&I
223%
$6,877
Property Taxes
47%
$1,457
Home Insurance
14%
$438
HOA
7%
$200
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770