Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.39% first-year return on $259k initial cash invested.
-24.39%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$3,515
Rent
-$5,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,515 income − $8,778 expenses = $5,263 out of pocket
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,475
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,515
Total Expenses
$8,778
Mortgage P&I
166%
$5,826
Property Taxes
24%
$846
Home Insurance
12%
$418
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879