Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.9% first-year return on $281k initial cash invested.
-27.9%
Cash On Cash
-0.15%
Cap Rate
-0.03
DSCR
$2,768
Rent
-$6,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,768 income − $9,289 expenses = $6,521 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$9,289
Mortgage P&I
226%
$6,251
Property Taxes
46%
$1,271
Home Insurance
16%
$438
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692