Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.11% first-year return on $289k initial cash invested.
-28.11%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$3,171
Rent
-$6,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $9,932 expenses = $6,761 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,888
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,171
Total Expenses
$9,932
Mortgage P&I
211%
$6,680
Property Taxes
40%
$1,278
Home Insurance
14%
$451
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793