Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.23% first-year return on $258k initial cash invested.
-27.23%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$2,028
Rent
-$5,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $7,881 expenses = $5,853 out of pocket
Investment Breakdown
|
Purchase Price
$1143k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,427
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,028
Total Expenses
$7,881
Mortgage P&I
288%
$5,831
Property Taxes
32%
$657
Home Insurance
21%
$420
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$507