Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.36% first-year return on $255k initial cash invested.
-28.36%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$3,877
Rent
-$6,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,877 income − $9,898 expenses = $6,021 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
$3,877
Total Expenses
$9,898
Mortgage P&I
147%
$5,707
Property Taxes
35%
$1,369
Home Insurance
11%
$411
HOA
14%
$550
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969