Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.19% first-year return on $257k initial cash invested.
-20.19%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$3,285
Rent
-$4,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,285 income − $7,608 expenses = $4,323 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
$3,285
Total Expenses
$7,608
Mortgage P&I
168%
$5,518
Property Taxes
4%
$116
Home Insurance
12%
$398
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821