Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.31% first-year return on $256k initial cash invested.
-23.31%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$3,883
Rent
-$4,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,883 income − $8,864 expenses = $4,981 out of pocket
Investment Breakdown
|
Purchase Price
$1135k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,353
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,883
Total Expenses
$8,864
Mortgage P&I
145%
$5,635
Property Taxes
26%
$1,016
Home Insurance
9%
$350
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971