Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.37% first-year return on $283k initial cash invested.
-28.37%
Cash On Cash
-0.21%
Cap Rate
-0.03
DSCR
$2,990
Rent
-$6,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,990 income − $9,684 expenses = $6,694 out of pocket
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,625
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,990
Total Expenses
$9,684
Mortgage P&I
213%
$6,357
Property Taxes
44%
$1,321
Home Insurance
15%
$455
HOA
4%
$115
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748