Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.47% first-year return on $258k initial cash invested.
-19.47%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$5,028
Rent
-$4,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,028 income − $9,213 expenses = $4,185 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,424
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,028
Total Expenses
$9,213
Mortgage P&I
117%
$5,866
Property Taxes
10%
$516
Home Insurance
8%
$418
HOA
0%
$0
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,257