Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.86% first-year return on $284k initial cash invested.
-29.86%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$3,231
Rent
-$7,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,231 income − $10,293 expenses = $7,062 out of pocket
Investment Breakdown
|
Purchase Price
$1266k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,659
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$10,293
Mortgage P&I
214%
$6,924
Property Taxes
35%
$1,139
Home Insurance
14%
$451
HOA
7%
$228
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808