Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.19% first-year return on $289k initial cash invested.
-25.19%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$4,419
Rent
-$6,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $10,478 expenses = $6,059 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,419
Total Expenses
$10,478
Mortgage P&I
149%
$6,595
Property Taxes
30%
$1,310
Home Insurance
10%
$451
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,105