Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.77% first-year return on $256k initial cash invested.
-17.77%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$6,730
Rent
-$3,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,730 income − $10,522 expenses = $3,792 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
$6,730
Total Expenses
$10,522
Mortgage P&I
84%
$5,676
Property Taxes
18%
$1,210
Home Insurance
6%
$406
HOA
0%
$0
Property Management
15%
$1,010
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,682