Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.25% first-year return on $258k initial cash invested.
-26.25%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$2,452
Rent
-$5,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $8,087 expenses = $5,635 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
$2,452
Total Expenses
$8,087
Mortgage P&I
232%
$5,695
Property Taxes
27%
$662
Home Insurance
23%
$553
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613