Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.99% first-year return on $258k initial cash invested.
-23.99%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$2,164
Rent
-$5,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,164 income − $7,321 expenses = $5,157 out of pocket
Investment Breakdown
|
Purchase Price
$1143k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,427
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,164
Total Expenses
$7,321
Mortgage P&I
262%
$5,678
Property Taxes
9%
$184
Home Insurance
19%
$419
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$541