Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.09% first-year return on $286k initial cash invested.
-27.09%
Cash On Cash
0.34%
Cap Rate
0.05
DSCR
$2,025
Rent
-$6,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,025 income − $8,486 expenses = $6,461 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,773
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,025
Total Expenses
$8,486
Mortgage P&I
333%
$6,743
Property Taxes
14%
$290
Home Insurance
24%
$481
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506