Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.29% first-year return on $250k initial cash invested.
-25.29%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$2,630
Rent
-$5,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $7,906 expenses = $5,276 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
$2,630
Total Expenses
$7,906
Mortgage P&I
202%
$5,311
Property Taxes
38%
$992
Home Insurance
13%
$341
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658