Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.77% first-year return on $282k initial cash invested.
-26.77%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$2,265
Rent
-$6,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $8,550 expenses = $6,285 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
$2,265
Total Expenses
$8,550
Mortgage P&I
275%
$6,218
Property Taxes
35%
$789
Home Insurance
20%
$455
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566