Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.51% first-year return on $256k initial cash invested.
-23.51%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$3,653
Rent
-$5,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,653 income − $8,666 expenses = $5,013 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%
$11,327
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,653
Total Expenses
$8,666
Mortgage P&I
156%
$5,704
Property Taxes
19%
$702
Home Insurance
11%
$402
HOA
3%
$105
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913