Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.68% first-year return on $259k initial cash invested.
-21.68%
Cash On Cash
1.62%
Cap Rate
0.26
DSCR
$4,563
Rent
-$4,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,563 income − $9,245 expenses = $4,682 out of pocket
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,483
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,563
Total Expenses
$9,245
Mortgage P&I
132%
$6,045
Property Taxes
12%
$559
Home Insurance
9%
$420
HOA
1%
$30
Property Management
15%
$684
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,141