Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.02% first-year return on $259k initial cash invested.
-24.02%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$4,088
Rent
-$5,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,088 income − $9,274 expenses = $5,186 out of pocket
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,088
Total Expenses
$9,274
Mortgage P&I
140%
$5,742
Property Taxes
29%
$1,167
Home Insurance
10%
$402
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,022