Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.72% first-year return on $257k initial cash invested.
-16.72%
Cash On Cash
2.23%
Cap Rate
0.39
DSCR
$5,813
Rent
-$3,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,813 income − $9,393 expenses = $3,580 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
$5,813
Total Expenses
$9,393
Mortgage P&I
94%
$5,462
Property Taxes
13%
$739
Home Insurance
7%
$401
HOA
0%
$0
Property Management
15%
$872
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,453