Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.34% first-year return on $255k initial cash invested.
-21.34%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$4,440
Rent
-$4,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $8,970 expenses = $4,530 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
$4,440
Total Expenses
$8,970
Mortgage P&I
126%
$5,578
Property Taxes
15%
$646
Home Insurance
9%
$402
HOA
5%
$212
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110