Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.53% first-year return on $251k initial cash invested.
-23.53%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$3,930
Rent
-$4,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,930 income − $8,849 expenses = $4,919 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
$3,930
Total Expenses
$8,849
Mortgage P&I
141%
$5,559
Property Taxes
16%
$615
Home Insurance
12%
$454
HOA
9%
$335
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982