Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.77% first-year return on $258k initial cash invested.
-32.77%
Cash On Cash
-1.18%
Cap Rate
-0.19
DSCR
$2,912
Rent
-$7,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $9,958 expenses = $7,046 out of pocket
Investment Breakdown
|
Purchase Price
$1143k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,429
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,912
Total Expenses
$9,958
Mortgage P&I
200%
$5,810
Property Taxes
57%
$1,654
Home Insurance
14%
$420
HOA
23%
$677
Property Management
15%
$437
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728