Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.51% first-year return on $280k initial cash invested.
-26.51%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$3,538
Rent
-$6,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,538 income − $9,731 expenses = $6,193 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
$3,538
Total Expenses
$9,731
Mortgage P&I
179%
$6,325
Property Taxes
36%
$1,270
Home Insurance
12%
$437
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$884