Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.29% first-year return on $255k initial cash invested.
-25.29%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$1,838
Rent
-$5,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,838 income − $7,213 expenses = $5,375 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
$1,838
Total Expenses
$7,213
Mortgage P&I
309%
$5,685
Property Taxes
12%
$226
Home Insurance
23%
$418
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460