Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.29% first-year return on $280k initial cash invested.
-16.29%
Cash On Cash
3.03%
Cap Rate
0.48
DSCR
$9,144
Rent
-$3,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,144 income − $12,949 expenses = $3,805 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,492
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,144
Total Expenses
$12,949
Mortgage P&I
72%
$6,590
Property Taxes
17%
$1,514
Home Insurance
5%
$455
HOA
0%
$0
Property Management
15%
$1,372
CapEx
4%
$366
Vacancy
0%
$0
Maintenance
4%
$366
Other
25%
$2,286