Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.52% first-year return on $259k initial cash invested.
-25.52%
Cash On Cash
1.05%
Cap Rate
0.16
DSCR
$4,192
Rent
-$5,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,192 income − $9,710 expenses = $5,518 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,192
Total Expenses
$9,710
Mortgage P&I
152%
$6,354
Property Taxes
22%
$941
Home Insurance
10%
$402
HOA
0%
$0
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,048