Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.22% first-year return on $257k initial cash invested.
-13.22%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$6,436
Rent
-$2,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,436 income − $9,267 expenses = $2,831 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,436
Total Expenses
$9,267
Mortgage P&I
86%
$5,515
Property Taxes
4%
$265
Home Insurance
6%
$399
HOA
0%
$0
Property Management
15%
$965
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,609