Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.64% first-year return on $259k initial cash invested.
-24.64%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$3,505
Rent
-$5,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,505 income − $8,818 expenses = $5,313 out of pocket
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,464
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,505
Total Expenses
$8,818
Mortgage P&I
162%
$5,675
Property Taxes
29%
$1,023
Home Insurance
13%
$438
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876