Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.27% first-year return on $282k initial cash invested.
-26.27%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$3,186
Rent
-$6,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $9,351 expenses = $6,165 out of pocket
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,552
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$9,351
Mortgage P&I
215%
$6,846
Property Taxes
16%
$522
Home Insurance
14%
$455
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796