Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.42% first-year return on $283k initial cash invested.
-25.42%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$2,659
Rent
-$5,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,659 income − $8,646 expenses = $5,987 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,601
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,659
Total Expenses
$8,646
Mortgage P&I
225%
$5,995
Property Taxes
32%
$853
Home Insurance
20%
$522
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665