Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.43% first-year return on $257k initial cash invested.
-19.43%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$3,597
Rent
-$4,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,597 income − $7,759 expenses = $4,162 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,597
Total Expenses
$7,759
Mortgage P&I
153%
$5,518
Property Taxes
3%
$116
Home Insurance
11%
$398
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899