Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.8% first-year return on $250k initial cash invested.
-24.8%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$2,830
Rent
-$5,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $8,002 expenses = $5,172 out of pocket
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,062
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,830
Total Expenses
$8,002
Mortgage P&I
188%
$5,311
Property Taxes
35%
$992
Home Insurance
12%
$341
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708