Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.3% first-year return on $286k initial cash invested.
-22.3%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$3,745
Rent
-$5,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,745 income − $9,065 expenses = $5,320 out of pocket
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$256k
Closing costs
1%
$12,777
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,745
Total Expenses
$9,065
Mortgage P&I
172%
$6,431
Property Taxes
10%
$364
Home Insurance
13%
$472
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936