Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.62% first-year return on $254k initial cash invested.
-25.62%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,558
Rent
-$5,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $7,986 expenses = $5,428 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,248
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$7,986
Mortgage P&I
219%
$5,599
Property Taxes
26%
$676
Home Insurance
16%
$411
HOA
3%
$72
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640