Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.13% first-year return on $281k initial cash invested.
-25.13%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$2,798
Rent
-$5,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $8,672 expenses = $5,874 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,798
Total Expenses
$8,672
Mortgage P&I
227%
$6,347
Property Taxes
11%
$294
Home Insurance
16%
$438
HOA
9%
$249
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700