Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.86% first-year return on $289k initial cash invested.
-24.86%
Cash On Cash
1.3%
Cap Rate
0.2
DSCR
$5,275
Rent
-$5,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,275 income − $11,262 expenses = $5,987 out of pocket
Investment Breakdown
|
Purchase Price
$1291k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,907
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,275
Total Expenses
$11,262
Mortgage P&I
136%
$7,176
Property Taxes
20%
$1,066
Home Insurance
9%
$488
HOA
0%
$0
Property Management
15%
$791
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,319