Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.49% first-year return on $259k initial cash invested.
-18.49%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$4,748
Rent
-$3,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,748 income − $8,737 expenses = $3,989 out of pocket
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,468
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,748
Total Expenses
$8,737
Mortgage P&I
118%
$5,595
Property Taxes
8%
$367
Home Insurance
9%
$420
HOA
2%
$76
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,187