Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.89% first-year return on $255k initial cash invested.
-21.89%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$4,715
Rent
-$4,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,715 income − $9,365 expenses = $4,650 out of pocket
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,715
Total Expenses
$9,365
Mortgage P&I
122%
$5,763
Property Taxes
18%
$836
Home Insurance
9%
$402
HOA
2%
$100
Property Management
15%
$707
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,179