Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.71% first-year return on $252k initial cash invested.
-16.71%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$6,040
Rent
-$3,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,040 income − $9,550 expenses = $3,510 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
$6,040
Total Expenses
$9,550
Mortgage P&I
92%
$5,582
Property Taxes
12%
$700
Home Insurance
6%
$368
HOA
0%
$0
Property Management
15%
$906
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,510