Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.17% first-year return on $251k initial cash invested.
-23.17%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$4,075
Rent
-$4,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,075 income − $8,919 expenses = $4,844 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
$4,075
Total Expenses
$8,919
Mortgage P&I
136%
$5,559
Property Taxes
15%
$615
Home Insurance
11%
$454
HOA
8%
$335
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019