Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.9% first-year return on $281k initial cash invested.
-33.9%
Cash On Cash
-1.6%
Cap Rate
-0.27
DSCR
$2,124
Rent
-$7,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $10,069 expenses = $7,945 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
$2,124
Total Expenses
$10,069
Mortgage P&I
291%
$6,186
Property Taxes
91%
$1,938
Home Insurance
21%
$455
HOA
22%
$470
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531