Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.65% first-year return on $256k initial cash invested.
-24.65%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$5,865
Rent
-$5,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,865 income − $11,127 expenses = $5,262 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
$5,865
Total Expenses
$11,127
Mortgage P&I
99%
$5,815
Property Taxes
30%
$1,735
Home Insurance
7%
$420
HOA
6%
$341
Property Management
15%
$880
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,466