Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.75% first-year return on $258k initial cash invested.
-31.75%
Cash On Cash
-0.93%
Cap Rate
-0.15
DSCR
$3,333
Rent
-$6,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $10,160 expenses = $6,827 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
$3,333
Total Expenses
$10,160
Mortgage P&I
174%
$5,810
Property Taxes
50%
$1,654
Home Insurance
13%
$420
HOA
20%
$677
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833