Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.56% first-year return on $254k initial cash invested.
-19.56%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$4,076
Rent
-$4,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $8,218 expenses = $4,142 out of pocket
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,243
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,076
Total Expenses
$8,218
Mortgage P&I
137%
$5,581
Property Taxes
7%
$265
Home Insurance
10%
$416
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019