Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.37% first-year return on $284k initial cash invested.
-29.37%
Cash On Cash
0.23%
Cap Rate
0.03
DSCR
$3,607
Rent
-$6,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,607 income − $10,567 expenses = $6,960 out of pocket
Investment Breakdown
|
Purchase Price
$1269k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$254k
Closing costs
1%
$12,686
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,607
Total Expenses
$10,567
Mortgage P&I
196%
$7,059
Property Taxes
37%
$1,322
Home Insurance
13%
$455
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902