Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.94% first-year return on $256k initial cash invested.
-23.94%
Cash On Cash
0.82%
Cap Rate
0.13
DSCR
$3,993
Rent
-$5,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,993 income − $9,100 expenses = $5,107 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
$3,993
Total Expenses
$9,100
Mortgage P&I
143%
$5,718
Property Taxes
25%
$980
Home Insurance
10%
$411
HOA
2%
$74
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998