Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.47% first-year return on $258k initial cash invested.
-22.47%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$3,690
Rent
-$4,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,690 income − $8,527 expenses = $4,837 out of pocket
Investment Breakdown
|
Purchase Price
$1144k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,442
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,690
Total Expenses
$8,527
Mortgage P&I
153%
$5,647
Property Taxes
19%
$693
Home Insurance
11%
$415
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922