Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.22% first-year return on $254k initial cash invested.
-27.22%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$2,577
Rent
-$5,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,577 income − $8,341 expenses = $5,764 out of pocket
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,244
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,577
Total Expenses
$8,341
Mortgage P&I
219%
$5,655
Property Taxes
29%
$749
Home Insurance
27%
$700
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644