Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.88% first-year return on $283k initial cash invested.
-19.88%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$4,522
Rent
-$4,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,522 income − $9,215 expenses = $4,693 out of pocket
Investment Breakdown
|
Purchase Price
$1264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,635
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,522
Total Expenses
$9,215
Mortgage P&I
139%
$6,264
Property Taxes
7%
$317
Home Insurance
10%
$464
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130