Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.73% first-year return on $288k initial cash invested.
-26.73%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$4,517
Rent
-$6,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,517 income − $10,935 expenses = $6,418 out of pocket
Investment Breakdown
|
Purchase Price
$1286k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,862
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,517
Total Expenses
$10,935
Mortgage P&I
156%
$7,060
Property Taxes
28%
$1,258
Home Insurance
10%
$448
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,129