Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.59% first-year return on $253k initial cash invested.
-19.59%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$4,176
Rent
-$4,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,176 income − $8,305 expenses = $4,129 out of pocket
Investment Breakdown
|
Purchase Price
$1119k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,188
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,176
Total Expenses
$8,305
Mortgage P&I
137%
$5,723
Property Taxes
4%
$176
Home Insurance
10%
$402
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044