Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24% first-year return on $280k initial cash invested.
-24%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$3,541
Rent
-$5,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,541 income − $9,136 expenses = $5,595 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
$3,541
Total Expenses
$9,136
Mortgage P&I
179%
$6,342
Property Taxes
18%
$654
Home Insurance
12%
$440
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885