Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.74% first-year return on $251k initial cash invested.
-25.74%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$2,393
Rent
-$5,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,393 income − $7,787 expenses = $5,394 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
$2,393
Total Expenses
$7,787
Mortgage P&I
234%
$5,610
Property Taxes
19%
$454
Home Insurance
17%
$403
HOA
7%
$171
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598