Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.58% first-year return on $259k initial cash invested.
-24.58%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$3,050
Rent
-$5,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $8,355 expenses = $5,305 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%
$11,475
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$8,355
Mortgage P&I
189%
$5,761
Property Taxes
23%
$714
Home Insurance
14%
$416
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762