Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.6% first-year return on $255k initial cash invested.
-29.6%
Cash On Cash
-0.58%
Cap Rate
-0.1
DSCR
$1,464
Rent
-$6,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,464 income − $7,762 expenses = $6,298 out of pocket
Investment Breakdown
|
Purchase Price
$1130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,303
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,464
Total Expenses
$7,762
Mortgage P&I
389%
$5,692
Property Taxes
69%
$1,016
Home Insurance
24%
$350
HOA
0%
$0
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$366