Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.18% first-year return on $287k initial cash invested.
-19.18%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$6,321
Rent
-$4,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,321 income − $10,915 expenses = $4,594 out of pocket
Investment Breakdown
|
Purchase Price
$1283k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$257k
Closing costs
1%
$12,833
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,321
Total Expenses
$10,915
Mortgage P&I
104%
$6,543
Property Taxes
12%
$748
Home Insurance
9%
$590
HOA
0%
$0
Property Management
15%
$948
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,580