Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.61% first-year return on $284k initial cash invested.
-27.61%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$1,539
Rent
-$6,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,539 income − $8,068 expenses = $6,529 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
$1,539
Total Expenses
$8,068
Mortgage P&I
434%
$6,676
Property Taxes
12%
$185
Home Insurance
30%
$467
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$385