Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.38% first-year return on $255k initial cash invested.
-24.38%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$2,208
Rent
-$5,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $7,388 expenses = $5,180 out of pocket
Investment Breakdown
|
Purchase Price
$1129k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,286
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$7,388
Mortgage P&I
257%
$5,685
Property Taxes
10%
$226
Home Insurance
19%
$418
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552