Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.84% first-year return on $261k initial cash invested.
-24.84%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,384
Rent
-$5,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $7,777 expenses = $5,393 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,551
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,384
Total Expenses
$7,777
Mortgage P&I
244%
$5,827
Property Taxes
14%
$338
Home Insurance
18%
$420
HOA
2%
$48
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596