Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.3% first-year return on $254k initial cash invested.
-16.3%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$5,325
Rent
-$3,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,325 income − $8,778 expenses = $3,453 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,325
Total Expenses
$8,778
Mortgage P&I
107%
$5,714
Property Taxes
2%
$114
Home Insurance
7%
$394
HOA
0%
$0
Property Management
15%
$799
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,331