Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.25% first-year return on $285k initial cash invested.
-16.25%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$7,520
Rent
-$3,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,520 income − $11,381 expenses = $3,861 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,716
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,520
Total Expenses
$11,381
Mortgage P&I
84%
$6,283
Property Taxes
12%
$931
Home Insurance
6%
$457
HOA
1%
$100
Property Management
15%
$1,128
CapEx
4%
$301
Vacancy
0%
$0
Maintenance
4%
$301
Other
25%
$1,880