Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.87% first-year return on $253k initial cash invested.
-18.87%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$4,455
Rent
-$3,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,455 income − $8,441 expenses = $3,986 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,212
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,455
Total Expenses
$8,441
Mortgage P&I
125%
$5,559
Property Taxes
7%
$333
Home Insurance
9%
$411
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114