Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.2% first-year return on $256k initial cash invested.
-18.2%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$6,556
Rent
-$3,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,556 income − $10,438 expenses = $3,882 out of pocket
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,334
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,556
Total Expenses
$10,438
Mortgage P&I
87%
$5,676
Property Taxes
18%
$1,210
Home Insurance
6%
$406
HOA
0%
$0
Property Management
15%
$983
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,639