Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.59% first-year return on $258k initial cash invested.
-25.59%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$4,642
Rent
-$5,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,642 income − $10,134 expenses = $5,492 out of pocket
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,406
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,642
Total Expenses
$10,134
Mortgage P&I
126%
$5,848
Property Taxes
26%
$1,197
Home Insurance
9%
$420
HOA
10%
$441
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160