Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.28% first-year return on $251k initial cash invested.
-23.28%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$4,031
Rent
-$4,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,031 income − $8,898 expenses = $4,867 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,091
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,031
Total Expenses
$8,898
Mortgage P&I
138%
$5,559
Property Taxes
15%
$615
Home Insurance
11%
$454
HOA
8%
$335
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008