Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.59% first-year return on $256k initial cash invested.
-24.59%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$5,887
Rent
-$5,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,887 income − $11,136 expenses = $5,249 out of pocket
Investment Breakdown
|
Purchase Price
$1134k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,343
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,887
Total Expenses
$11,136
Mortgage P&I
99%
$5,815
Property Taxes
29%
$1,735
Home Insurance
7%
$420
HOA
6%
$341
Property Management
15%
$883
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,472