Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.12% first-year return on $258k initial cash invested.
-26.12%
Cash On Cash
1.07%
Cap Rate
0.16
DSCR
$4,025
Rent
-$5,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,025 income − $9,634 expenses = $5,609 out of pocket
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,414
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,025
Total Expenses
$9,634
Mortgage P&I
161%
$6,469
Property Taxes
22%
$883
Home Insurance
9%
$350
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006