Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.53% first-year return on $253k initial cash invested.
-22.53%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$4,454
Rent
-$4,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,454 income − $9,210 expenses = $4,756 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,206
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,454
Total Expenses
$9,210
Mortgage P&I
124%
$5,510
Property Taxes
27%
$1,212
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114