Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.1% first-year return on $253k initial cash invested.
-24.1%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$3,803
Rent
-$5,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,803 income − $8,886 expenses = $5,083 out of pocket
Investment Breakdown
|
Purchase Price
$1119k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,193
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,803
Total Expenses
$8,886
Mortgage P&I
146%
$5,571
Property Taxes
24%
$913
Home Insurance
15%
$577
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$951