Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.27% first-year return on $252k initial cash invested.
-20.27%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$3,693
Rent
-$4,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,693 income − $7,950 expenses = $4,257 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
$3,693
Total Expenses
$7,950
Mortgage P&I
150%
$5,525
Property Taxes
7%
$250
Home Insurance
11%
$402
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$923