Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.85% first-year return on $251k initial cash invested.
-25.85%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$2,224
Rent
-$5,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $7,624 expenses = $5,400 out of pocket
Investment Breakdown
|
Purchase Price
$1108k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,079
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,224
Total Expenses
$7,624
Mortgage P&I
245%
$5,457
Property Taxes
32%
$711
Home Insurance
17%
$388
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556