Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.82% first-year return on $283k initial cash invested.
-24.82%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$4,172
Rent
-$5,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,172 income − $10,024 expenses = $5,852 out of pocket
Investment Breakdown
|
Purchase Price
$1262k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,615
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,172
Total Expenses
$10,024
Mortgage P&I
156%
$6,504
Property Taxes
27%
$1,132
Home Insurance
9%
$385
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,043