Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.92% first-year return on $280k initial cash invested.
-23.92%
Cash On Cash
0.55%
Cap Rate
0.1
DSCR
$4,136
Rent
-$5,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,136 income − $9,719 expenses = $5,583 out of pocket
Investment Breakdown
|
Purchase Price
$1248k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,481
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,136
Total Expenses
$9,719
Mortgage P&I
145%
$5,993
Property Taxes
31%
$1,296
Home Insurance
11%
$446
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034