Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.49% first-year return on $282k initial cash invested.
-25.49%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$2,845
Rent
-$5,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,845 income − $8,828 expenses = $5,983 out of pocket
Investment Breakdown
|
Purchase Price
$1256k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,558
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,845
Total Expenses
$8,828
Mortgage P&I
219%
$6,218
Property Taxes
28%
$789
Home Insurance
16%
$455
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711