Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.01% first-year return on $258k initial cash invested.
-30.01%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$877
Rent
-$6,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$877 income − $7,329 expenses = $6,452 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
$877
Total Expenses
$7,329
Mortgage P&I
665%
$5,831
Property Taxes
75%
$657
Home Insurance
48%
$420
HOA
0%
$0
Property Management
15%
$132
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$219