Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.78% first-year return on $254k initial cash invested.
-24.78%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$3,402
Rent
-$5,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $8,643 expenses = $5,241 out of pocket
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,231
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$8,643
Mortgage P&I
163%
$5,560
Property Taxes
20%
$688
Home Insurance
15%
$513
HOA
7%
$250
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850