Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.77% first-year return on $255k initial cash invested.
-23.77%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$2,457
Rent
-$5,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $7,508 expenses = $5,051 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
$2,457
Total Expenses
$7,508
Mortgage P&I
231%
$5,685
Property Taxes
9%
$226
Home Insurance
17%
$418
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614