Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.89% first-year return on $256k initial cash invested.
-26.89%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$1,282
Rent
-$5,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,282 income − $7,021 expenses = $5,739 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
$1,282
Total Expenses
$7,021
Mortgage P&I
446%
$5,712
Property Taxes
21%
$265
Home Insurance
33%
$420
HOA
1%
$10
Property Management
15%
$192
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$320