Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.53% first-year return on $261k initial cash invested.
-25.53%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,719
Rent
-$5,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,719 income − $8,265 expenses = $5,546 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,554
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,719
Total Expenses
$8,265
Mortgage P&I
213%
$5,779
Property Taxes
28%
$760
Home Insurance
15%
$420
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680