Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.19% first-year return on $280k initial cash invested.
-24.19%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$3,452
Rent
-$5,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,452 income − $9,093 expenses = $5,641 out of pocket
Investment Breakdown
|
Purchase Price
$1247k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$249k
Closing costs
1%
$12,467
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,452
Total Expenses
$9,093
Mortgage P&I
184%
$6,342
Property Taxes
19%
$654
Home Insurance
13%
$440
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863