Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.24% first-year return on $254k initial cash invested.
-20.24%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$5,043
Rent
-$4,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,043 income − $9,323 expenses = $4,280 out of pocket
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$224k
Closing costs
1%
$11,224
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,043
Total Expenses
$9,323
Mortgage P&I
110%
$5,544
Property Taxes
15%
$766
Home Insurance
9%
$472
HOA
2%
$120
Property Management
15%
$756
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,261