Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.75% first-year return on $259k initial cash invested.
-24.75%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$3,464
Rent
-$5,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,464 income − $8,800 expenses = $5,336 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
$3,464
Total Expenses
$8,800
Mortgage P&I
164%
$5,675
Property Taxes
30%
$1,023
Home Insurance
13%
$438
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866