Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.21% first-year return on $255k initial cash invested.
-27.21%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$1,626
Rent
-$5,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,626 income − $7,418 expenses = $5,792 out of pocket
Investment Breakdown
|
Purchase Price
$1131k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,307
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,626
Total Expenses
$7,418
Mortgage P&I
344%
$5,593
Property Taxes
40%
$643
Home Insurance
25%
$402
HOA
0%
$0
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$406