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
0.34%
Cap Rate
0.06
DSCR
$2,506
Rent
-$5,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,506 income − $7,768 expenses = $5,262 out of pocket
Investment Breakdown
|
Purchase Price
$1103k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,034
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,506
Total Expenses
$7,768
Mortgage P&I
218%
$5,473
Property Taxes
32%
$813
Home Insurance
11%
$280
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626