Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.44% first-year return on $253k initial cash invested.
-21.44%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$3,670
Rent
-$4,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,670 income − $8,187 expenses = $4,517 out of pocket
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,180
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,670
Total Expenses
$8,187
Mortgage P&I
155%
$5,683
Property Taxes
9%
$322
Home Insurance
11%
$420
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918