Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.97% first-year return on $258k initial cash invested.
-24.97%
Cash On Cash
0.64%
Cap Rate
0.1
DSCR
$2,754
Rent
-$5,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $8,121 expenses = $5,367 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
$2,754
Total Expenses
$8,121
Mortgage P&I
213%
$5,866
Property Taxes
19%
$516
Home Insurance
15%
$418
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688