Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.3% first-year return on $257k initial cash invested.
-12.3%
Cash On Cash
3.3%
Cap Rate
0.57
DSCR
$7,631
Rent
-$2,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,631 income − $10,265 expenses = $2,634 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,376
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,631
Total Expenses
$10,265
Mortgage P&I
72%
$5,462
Property Taxes
10%
$739
Home Insurance
5%
$401
HOA
0%
$0
Property Management
15%
$1,145
CapEx
4%
$305
Vacancy
0%
$0
Maintenance
4%
$305
Other
25%
$1,908