Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.09% first-year return on $256k initial cash invested.
-24.09%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$3,932
Rent
-$5,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $9,070 expenses = $5,138 out of pocket
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,332
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,932
Total Expenses
$9,070
Mortgage P&I
145%
$5,718
Property Taxes
25%
$980
Home Insurance
10%
$411
HOA
2%
$74
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983