Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.42% first-year return on $258k initial cash invested.
-26.42%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$2,379
Rent
-$5,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,379 income − $8,052 expenses = $5,673 out of pocket
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,411
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,379
Total Expenses
$8,052
Mortgage P&I
239%
$5,695
Property Taxes
28%
$662
Home Insurance
23%
$553
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595