Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.89% first-year return on $254k initial cash invested.
-17.89%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$4,756
Rent
-$3,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,756 income − $8,544 expenses = $3,788 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
$4,756
Total Expenses
$8,544
Mortgage P&I
117%
$5,581
Property Taxes
6%
$265
Home Insurance
9%
$416
HOA
0%
$0
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,189