Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.7% first-year return on $251k initial cash invested.
-26.7%
Cash On Cash
0.34%
Cap Rate
0.05
DSCR
$1,621
Rent
-$5,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,621 income − $7,210 expenses = $5,589 out of pocket
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,106
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,621
Total Expenses
$7,210
Mortgage P&I
360%
$5,843
Property Taxes
8%
$129
Home Insurance
26%
$420
HOA
2%
$40
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$405