Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.59% first-year return on $280k initial cash invested.
-30.59%
Cash On Cash
-0.72%
Cap Rate
-0.12
DSCR
$1,705
Rent
-$7,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,705 income − $8,850 expenses = $7,145 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,705
Total Expenses
$8,850
Mortgage P&I
371%
$6,325
Property Taxes
74%
$1,270
Home Insurance
26%
$437
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426