Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.05% first-year return on $286k initial cash invested.
-22.05%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$3,856
Rent
-$5,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,856 income − $9,117 expenses = $5,261 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
$3,856
Total Expenses
$9,117
Mortgage P&I
167%
$6,431
Property Taxes
9%
$364
Home Insurance
12%
$472
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964