Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.85% first-year return on $259k initial cash invested.
-26.85%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$2,276
Rent
-$5,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $8,062 expenses = $5,786 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%
$11,458
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,276
Total Expenses
$8,062
Mortgage P&I
248%
$5,644
Property Taxes
40%
$906
Home Insurance
18%
$420
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569