Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.4% first-year return on $288k initial cash invested.
-17.4%
Cash On Cash
2.55%
Cap Rate
0.41
DSCR
$6,673
Rent
-$4,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,673 income − $10,849 expenses = $4,176 out of pocket
Investment Breakdown
|
Purchase Price
$1286k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,860
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,673
Total Expenses
$10,849
Mortgage P&I
100%
$6,644
Property Taxes
8%
$530
Home Insurance
7%
$472
HOA
0%
$0
Property Management
15%
$1,001
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,668