Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.49% first-year return on $259k initial cash invested.
-30.49%
Cash On Cash
-0.64%
Cap Rate
-0.1
DSCR
$3,205
Rent
-$6,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,205 income − $9,786 expenses = $6,581 out of pocket
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,478
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,205
Total Expenses
$9,786
Mortgage P&I
182%
$5,841
Property Taxes
62%
$1,989
Home Insurance
13%
$418
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801