Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.85% first-year return on $284k initial cash invested.
-27.85%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$1,428
Rent
-$6,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,428 income − $8,013 expenses = $6,585 out of pocket
Investment Breakdown
|
Purchase Price
$1266k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,656
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,428
Total Expenses
$8,013
Mortgage P&I
468%
$6,676
Property Taxes
13%
$185
Home Insurance
33%
$467
HOA
0%
$0
Property Management
15%
$214
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$357