Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.33% first-year return on $256k initial cash invested.
-9.33%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$9,427
Rent
-$1,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,427 income − $11,418 expenses = $1,991 out of pocket
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,427
Total Expenses
$11,418
Mortgage P&I
60%
$5,674
Property Taxes
9%
$808
Home Insurance
4%
$411
HOA
0%
$0
Property Management
15%
$1,414
CapEx
4%
$377
Vacancy
0%
$0
Maintenance
4%
$377
Other
25%
$2,357