Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.8% first-year return on $289k initial cash invested.
-22.8%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$4,084
Rent
-$5,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,084 income − $9,566 expenses = $5,482 out of pocket
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,881
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,084
Total Expenses
$9,566
Mortgage P&I
155%
$6,345
Property Taxes
18%
$725
Home Insurance
12%
$499
HOA
1%
$37
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,021