Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.1% first-year return on $252k initial cash invested.
-17.1%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$6,596
Rent
-$3,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,596 income − $10,186 expenses = $3,590 out of pocket
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,142
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,596
Total Expenses
$10,186
Mortgage P&I
84%
$5,510
Property Taxes
17%
$1,092
Home Insurance
6%
$418
HOA
0%
$0
Property Management
15%
$989
CapEx
4%
$264
Vacancy
0%
$0
Maintenance
4%
$264
Other
25%
$1,649