Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.73% first-year return on $256k initial cash invested.
-18.73%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$6,341
Rent
-$3,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,341 income − $10,336 expenses = $3,995 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
$6,341
Total Expenses
$10,336
Mortgage P&I
90%
$5,676
Property Taxes
19%
$1,210
Home Insurance
6%
$406
HOA
0%
$0
Property Management
15%
$951
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,585