Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.62% first-year return on $286k initial cash invested.
-19.62%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$4,901
Rent
-$4,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,901 income − $9,579 expenses = $4,678 out of pocket
Investment Breakdown
|
Purchase Price
$1276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,764
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,901
Total Expenses
$9,579
Mortgage P&I
132%
$6,472
Property Taxes
6%
$286
Home Insurance
10%
$469
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,225