Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.81% first-year return on $255k initial cash invested.
-18.81%
Cash On Cash
1.73%
Cap Rate
0.3
DSCR
$4,767
Rent
-$3,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,767 income − $8,757 expenses = $3,990 out of pocket
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,263
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,767
Total Expenses
$8,757
Mortgage P&I
114%
$5,422
Property Taxes
14%
$644
Home Insurance
8%
$402
HOA
0%
$0
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,192