Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.15% first-year return on $285k initial cash invested.
-18.15%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$6,654
Rent
-$4,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,654 income − $10,965 expenses = $4,311 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
$6,654
Total Expenses
$10,965
Mortgage P&I
94%
$6,283
Property Taxes
14%
$931
Home Insurance
7%
$457
HOA
2%
$100
Property Management
15%
$998
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,664