Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.16% first-year return on $280k initial cash invested.
-22.16%
Cash On Cash
1.31%
Cap Rate
0.21
DSCR
$3,909
Rent
-$5,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,909 income − $9,076 expenses = $5,167 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
$3,909
Total Expenses
$9,076
Mortgage P&I
163%
$6,376
Property Taxes
12%
$458
Home Insurance
9%
$367
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$977