Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.04% first-year return on $251k initial cash invested.
-25.04%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$2,674
Rent
-$5,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $7,921 expenses = $5,247 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
$2,674
Total Expenses
$7,921
Mortgage P&I
210%
$5,610
Property Taxes
17%
$454
Home Insurance
15%
$403
HOA
6%
$171
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668