Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.74% first-year return on $252k initial cash invested.
-17.74%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$4,718
Rent
-$3,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,718 income − $8,443 expenses = $3,725 out of pocket
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,718
Total Expenses
$8,443
Mortgage P&I
117%
$5,525
Property Taxes
5%
$250
Home Insurance
9%
$402
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180