Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.91% first-year return on $257k initial cash invested.
-10.91%
Cash On Cash
4.09%
Cap Rate
0.66
DSCR
$8,896
Rent
-$2,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,896 income − $11,231 expenses = $2,335 out of pocket
Investment Breakdown
|
Purchase Price
$1137k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$227k
Closing costs
1%
$11,371
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,896
Total Expenses
$11,231
Mortgage P&I
66%
$5,855
Property Taxes
8%
$691
Home Insurance
5%
$415
HOA
0%
$0
Property Management
15%
$1,334
CapEx
4%
$356
Vacancy
0%
$0
Maintenance
4%
$356
Other
25%
$2,224