Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.76% first-year return on $283k initial cash invested.
-23.76%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$4,987
Rent
-$5,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,987 income − $10,596 expenses = $5,609 out of pocket
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,634
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,987
Total Expenses
$10,596
Mortgage P&I
130%
$6,505
Property Taxes
20%
$978
Home Insurance
9%
$455
HOA
5%
$265
Property Management
15%
$748
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,247