Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.38% first-year return on $258k initial cash invested.
-23.38%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$3,310
Rent
-$5,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,310 income − $8,343 expenses = $5,033 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
$3,310
Total Expenses
$8,343
Mortgage P&I
171%
$5,647
Property Taxes
21%
$693
Home Insurance
13%
$415
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828