Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.17% first-year return on $282k initial cash invested.
-24.17%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,149
Rent
-$5,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,149 income − $8,837 expenses = $5,688 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
$3,149
Total Expenses
$8,837
Mortgage P&I
203%
$6,392
Property Taxes
15%
$479
Home Insurance
14%
$455
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787