Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.13% first-year return on $254k initial cash invested.
-27.13%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$2,614
Rent
-$5,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,614 income − $8,360 expenses = $5,746 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
$2,614
Total Expenses
$8,360
Mortgage P&I
216%
$5,655
Property Taxes
29%
$749
Home Insurance
27%
$700
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654