Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.41% first-year return on $261k initial cash invested.
-25.41%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$2,230
Rent
-$5,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $7,762 expenses = $5,532 out of pocket
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,581
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,230
Total Expenses
$7,762
Mortgage P&I
257%
$5,732
Property Taxes
24%
$542
Home Insurance
19%
$418
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558