Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.44% first-year return on $251k initial cash invested.
-25.44%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,518
Rent
-$5,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,518 income − $7,848 expenses = $5,330 out of pocket
Investment Breakdown
|
Purchase Price
$1112k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,116
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,518
Total Expenses
$7,848
Mortgage P&I
223%
$5,610
Property Taxes
18%
$454
Home Insurance
16%
$403
HOA
7%
$171
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630