Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.18% first-year return on $254k initial cash invested.
-25.18%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$2,333
Rent
-$5,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,333 income − $7,653 expenses = $5,320 out of pocket
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$224k
Closing costs
1%
$11,215
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,333
Total Expenses
$7,653
Mortgage P&I
237%
$5,522
Property Taxes
26%
$610
Home Insurance
17%
$402
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583