Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.43% first-year return on $281k initial cash invested.
-24.43%
Cash On Cash
1.01%
Cap Rate
0.16
DSCR
$4,094
Rent
-$5,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,094 income − $9,804 expenses = $5,710 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,094
Total Expenses
$9,804
Mortgage P&I
161%
$6,601
Property Taxes
20%
$799
Home Insurance
11%
$438
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024