Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.3% first-year return on $252k initial cash invested.
-18.3%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$5,399
Rent
-$3,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,399 income − $9,242 expenses = $3,843 out of pocket
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,143
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,399
Total Expenses
$9,242
Mortgage P&I
103%
$5,582
Property Taxes
13%
$700
Home Insurance
7%
$368
HOA
0%
$0
Property Management
15%
$810
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,350