Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.16% first-year return on $258k initial cash invested.
-27.16%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$3,703
Rent
-$5,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,703 income − $9,537 expenses = $5,834 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,419
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,703
Total Expenses
$9,537
Mortgage P&I
157%
$5,811
Property Taxes
39%
$1,459
Home Insurance
13%
$490
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926