Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.52% first-year return on $259k initial cash invested.
-9.52%
Cash On Cash
4.33%
Cap Rate
0.71
DSCR
$9,201
Rent
-$2,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,201 income − $11,254 expenses = $2,053 out of pocket
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,465
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,201
Total Expenses
$11,254
Mortgage P&I
63%
$5,819
Property Taxes
7%
$601
Home Insurance
5%
$418
HOA
0%
$0
Property Management
15%
$1,380
CapEx
4%
$368
Vacancy
0%
$0
Maintenance
4%
$368
Other
25%
$2,300