Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.66% first-year return on $285k initial cash invested.
-24.66%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$2,785
Rent
-$5,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,785 income − $8,647 expenses = $5,862 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
$2,785
Total Expenses
$8,647
Mortgage P&I
229%
$6,367
Property Taxes
17%
$472
Home Insurance
17%
$472
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696