Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $284k initial cash invested.
-24.03%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$3,661
Rent
-$5,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,661 income − $9,342 expenses = $5,681 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,653
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,661
Total Expenses
$9,342
Mortgage P&I
170%
$6,216
Property Taxes
25%
$918
Home Insurance
12%
$452
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915