Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.34% first-year return on $251k initial cash invested.
-25.34%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$2,428
Rent
-$5,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $7,721 expenses = $5,293 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
$2,428
Total Expenses
$7,721
Mortgage P&I
225%
$5,457
Property Taxes
29%
$711
Home Insurance
16%
$388
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607