Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.8% first-year return on $283k initial cash invested.
-24.8%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$3,129
Rent
-$5,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,129 income − $8,976 expenses = $5,847 out of pocket
Investment Breakdown
|
Purchase Price
$1262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,616
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,129
Total Expenses
$8,976
Mortgage P&I
200%
$6,248
Property Taxes
25%
$772
Home Insurance
15%
$455
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782