Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.53% first-year return on $281k initial cash invested.
-27.53%
Cash On Cash
-0.15%
Cap Rate
-0.02
DSCR
$2,367
Rent
-$6,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $8,801 expenses = $6,434 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,367
Total Expenses
$8,801
Mortgage P&I
261%
$6,185
Property Taxes
44%
$1,041
Home Insurance
19%
$438
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592