Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.18% first-year return on $282k initial cash invested.
-25.18%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,696
Rent
-$5,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $8,620 expenses = $5,924 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,588
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$8,620
Mortgage P&I
237%
$6,392
Property Taxes
18%
$479
Home Insurance
17%
$455
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674