Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.35% first-year return on $253k initial cash invested.
-18.35%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$4,680
Rent
-$3,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,680 income − $8,547 expenses = $3,867 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
$4,680
Total Expenses
$8,547
Mortgage P&I
122%
$5,723
Property Taxes
4%
$176
Home Insurance
9%
$402
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170