Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.61% first-year return on $258k initial cash invested.
-25.61%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$4,345
Rent
-$5,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,345 income − $9,846 expenses = $5,501 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
$4,345
Total Expenses
$9,846
Mortgage P&I
134%
$5,811
Property Taxes
34%
$1,459
Home Insurance
11%
$490
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086