Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.08% first-year return on $282k initial cash invested.
-25.08%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$2,740
Rent
-$5,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $8,642 expenses = $5,902 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
$2,740
Total Expenses
$8,642
Mortgage P&I
233%
$6,392
Property Taxes
17%
$479
Home Insurance
17%
$455
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685