Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.69% first-year return on $254k initial cash invested.
-22.69%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$4,518
Rent
-$4,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,518 income − $9,317 expenses = $4,799 out of pocket
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,228
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,518
Total Expenses
$9,317
Mortgage P&I
126%
$5,685
Property Taxes
17%
$764
Home Insurance
9%
$418
HOA
6%
$280
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130