Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.07% first-year return on $280k initial cash invested.
-22.07%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,952
Rent
-$5,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,952 income − $9,098 expenses = $5,146 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
$3,952
Total Expenses
$9,098
Mortgage P&I
161%
$6,376
Property Taxes
12%
$458
Home Insurance
9%
$367
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988