Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.27% first-year return on $284k initial cash invested.
-23.27%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$4,007
Rent
-$5,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,007 income − $9,509 expenses = $5,502 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
$4,007
Total Expenses
$9,509
Mortgage P&I
155%
$6,216
Property Taxes
23%
$918
Home Insurance
11%
$452
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002