Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.3% first-year return on $280k initial cash invested.
-23.3%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$4,978
Rent
-$5,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,978 income − $10,421 expenses = $5,443 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
$4,978
Total Expenses
$10,421
Mortgage P&I
127%
$6,325
Property Taxes
26%
$1,270
Home Insurance
9%
$437
HOA
0%
$0
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,244