Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.56% first-year return on $253k initial cash invested.
-18.56%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$5,673
Rent
-$3,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,673 income − $9,594 expenses = $3,921 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
$5,673
Total Expenses
$9,594
Mortgage P&I
97%
$5,512
Property Taxes
15%
$837
Home Insurance
7%
$402
HOA
2%
$120
Property Management
15%
$851
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,418