Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.19% first-year return on $256k initial cash invested.
-27.19%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$1,164
Rent
-$5,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,164 income − $6,967 expenses = $5,803 out of pocket
Investment Breakdown
|
Purchase Price
$1134k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,339
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,164
Total Expenses
$6,967
Mortgage P&I
491%
$5,712
Property Taxes
23%
$265
Home Insurance
36%
$420
HOA
1%
$10
Property Management
15%
$175
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$291