Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.81% first-year return on $255k initial cash invested.
-19.81%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$5,062
Rent
-$4,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,062 income − $9,267 expenses = $4,205 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,062
Total Expenses
$9,267
Mortgage P&I
110%
$5,578
Property Taxes
13%
$646
Home Insurance
8%
$402
HOA
4%
$212
Property Management
15%
$759
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,266