Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.2% first-year return on $256k initial cash invested.
-26.2%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$3,604
Rent
-$5,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $9,205 expenses = $5,601 out of pocket
Investment Breakdown
|
Purchase Price
$1136k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,357
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,604
Total Expenses
$9,205
Mortgage P&I
160%
$5,780
Property Taxes
32%
$1,169
Home Insurance
12%
$450
HOA
2%
$76
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901