Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.62% first-year return on $256k initial cash invested.
-18.62%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$4,787
Rent
-$3,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,787 income − $8,753 expenses = $3,966 out of pocket
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$226k
Closing costs
1%
$11,316
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,787
Total Expenses
$8,753
Mortgage P&I
114%
$5,475
Property Taxes
12%
$568
Home Insurance
9%
$413
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,197