Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.81% first-year return on $261k initial cash invested.
-24.81%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$3,022
Rent
-$5,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $8,410 expenses = $5,388 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
$3,022
Total Expenses
$8,410
Mortgage P&I
191%
$5,779
Property Taxes
25%
$760
Home Insurance
14%
$420
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756