Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.11% first-year return on $259k initial cash invested.
-35.11%
Cash On Cash
-1.21%
Cap Rate
-0.18
DSCR
$2,654
Rent
-$7,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,654 income − $10,224 expenses = $7,570 out of pocket
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,654
Total Expenses
$10,224
Mortgage P&I
238%
$6,304
Property Taxes
44%
$1,170
Home Insurance
16%
$420
HOA
40%
$1,056
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664