Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.14% first-year return on $282k initial cash invested.
-26.14%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,659
Rent
-$6,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,659 income − $8,812 expenses = $6,153 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,595
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,659
Total Expenses
$8,812
Mortgage P&I
242%
$6,427
Property Taxes
25%
$654
Home Insurance
17%
$455
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665