Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.53% first-year return on $261k initial cash invested.
-22.53%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$3,841
Rent
-$4,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,841 income − $8,735 expenses = $4,894 out of pocket
Investment Breakdown
|
Purchase Price
$1156k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,557
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,841
Total Expenses
$8,735
Mortgage P&I
149%
$5,728
Property Taxes
19%
$743
Home Insurance
11%
$420
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960