Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.21% first-year return on $255k initial cash invested.
-21.21%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$4,698
Rent
-$4,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,698 income − $9,203 expenses = $4,505 out of pocket
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,282
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,698
Total Expenses
$9,203
Mortgage P&I
119%
$5,604
Property Taxes
20%
$942
Home Insurance
9%
$402
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174