Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.15% first-year return on $281k initial cash invested.
-33.15%
Cash On Cash
-1.42%
Cap Rate
-0.24
DSCR
$2,461
Rent
-$7,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,461 income − $10,229 expenses = $7,768 out of pocket
Investment Breakdown
|
Purchase Price
$1254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,535
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,461
Total Expenses
$10,229
Mortgage P&I
251%
$6,186
Property Taxes
79%
$1,938
Home Insurance
18%
$455
HOA
19%
$470
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615