Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.49% first-year return on $261k initial cash invested.
-25.49%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$1,947
Rent
-$5,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $7,495 expenses = $5,548 out of pocket
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,582
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,947
Total Expenses
$7,495
Mortgage P&I
303%
$5,905
Property Taxes
12%
$235
Home Insurance
22%
$420
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$487