Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.3% first-year return on $253k initial cash invested.
-22.3%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,323
Rent
-$4,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,323 income − $8,020 expenses = $4,697 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
$3,323
Total Expenses
$8,020
Mortgage P&I
171%
$5,683
Property Taxes
10%
$322
Home Insurance
13%
$420
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831