Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.47% first-year return on $253k initial cash invested.
-24.47%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$3,273
Rent
-$5,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $8,442 expenses = $5,169 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,213
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,273
Total Expenses
$8,442
Mortgage P&I
168%
$5,512
Property Taxes
26%
$837
Home Insurance
12%
$402
HOA
4%
$120
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818