Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.27% first-year return on $281k initial cash invested.
-27.27%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$1,897
Rent
-$6,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,897 income − $8,272 expenses = $6,375 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,897
Total Expenses
$8,272
Mortgage P&I
346%
$6,569
Property Taxes
19%
$354
Home Insurance
23%
$438
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474