Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.72% first-year return on $285k initial cash invested.
-24.72%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$2,754
Rent
-$5,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $8,632 expenses = $5,878 out of pocket
Investment Breakdown
|
Purchase Price
$1273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,728
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,754
Total Expenses
$8,632
Mortgage P&I
231%
$6,367
Property Taxes
17%
$472
Home Insurance
17%
$472
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688