Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.51% first-year return on $257k initial cash invested.
-30.51%
Cash On Cash
-0.03%
Cap Rate
-0.01
DSCR
$2,892
Rent
-$6,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $9,435 expenses = $6,543 out of pocket
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,399
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,892
Total Expenses
$9,435
Mortgage P&I
221%
$6,394
Property Taxes
40%
$1,146
Home Insurance
14%
$411
HOA
3%
$95
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723