Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.66% first-year return on $284k initial cash invested.
-23.66%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,370
Rent
-$5,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $8,971 expenses = $5,601 out of pocket
Investment Breakdown
|
Purchase Price
$1267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,670
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,370
Total Expenses
$8,971
Mortgage P&I
186%
$6,271
Property Taxes
19%
$627
Home Insurance
14%
$455
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842