Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.87% first-year return on $255k initial cash invested.
-28.87%
Cash On Cash
-0.29%
Cap Rate
-0.05
DSCR
$3,670
Rent
-$6,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,670 income − $9,799 expenses = $6,129 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,670
Total Expenses
$9,799
Mortgage P&I
156%
$5,707
Property Taxes
37%
$1,369
Home Insurance
11%
$411
HOA
15%
$550
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918