Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.76% first-year return on $259k initial cash invested.
-27.76%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$1,911
Rent
-$6,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,911 income − $7,911 expenses = $6,000 out of pocket
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,911
Total Expenses
$7,911
Mortgage P&I
297%
$5,683
Property Taxes
41%
$790
Home Insurance
22%
$420
HOA
5%
$101
Property Management
15%
$287
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$478