Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.85% first-year return on $280k initial cash invested.
-21.85%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$4,050
Rent
-$5,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,050 income − $9,145 expenses = $5,095 out of pocket
Investment Breakdown
|
Purchase Price
$1247k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$249k
Closing costs
1%
$12,466
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,050
Total Expenses
$9,145
Mortgage P&I
157%
$6,376
Property Taxes
11%
$458
Home Insurance
9%
$367
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012