Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.65% first-year return on $255k initial cash invested.
-26.65%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$3,158
Rent
-$5,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $8,816 expenses = $5,658 out of pocket
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,276
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$8,816
Mortgage P&I
181%
$5,720
Property Taxes
29%
$923
Home Insurance
13%
$418
HOA
8%
$239
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790