Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.89% first-year return on $287k initial cash invested.
-25.89%
Cash On Cash
1.18%
Cap Rate
0.17
DSCR
$4,479
Rent
-$6,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,479 income − $10,667 expenses = $6,188 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,479
Total Expenses
$10,667
Mortgage P&I
162%
$7,264
Property Taxes
18%
$805
Home Insurance
10%
$448
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120