Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.87% first-year return on $257k initial cash invested.
-29.87%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$1,200
Rent
-$6,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,200 income − $7,603 expenses = $6,403 out of pocket
Investment Breakdown
|
Purchase Price
$1139k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,391
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,200
Total Expenses
$7,603
Mortgage P&I
533%
$6,391
Property Taxes
18%
$216
Home Insurance
35%
$420
HOA
0%
$0
Property Management
15%
$180
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$300