Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.39% first-year return on $261k initial cash invested.
-25.39%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$2,848
Rent
-$5,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $8,365 expenses = $5,517 out of pocket
Investment Breakdown
|
Purchase Price
$1156k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,557
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$8,365
Mortgage P&I
204%
$5,823
Property Taxes
27%
$757
Home Insurance
15%
$418
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712