Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.09% first-year return on $255k initial cash invested.
-30.09%
Cash On Cash
-0.7%
Cap Rate
-0.12
DSCR
$1,256
Rent
-$6,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,256 income − $7,660 expenses = $6,404 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
$1,256
Total Expenses
$7,660
Mortgage P&I
453%
$5,692
Property Taxes
81%
$1,016
Home Insurance
28%
$350
HOA
0%
$0
Property Management
15%
$188
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$314