Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.5% first-year return on $252k initial cash invested.
-25.5%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$2,835
Rent
-$5,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $8,194 expenses = $5,359 out of pocket
Investment Breakdown
|
Purchase Price
$1115k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,153
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$8,194
Mortgage P&I
195%
$5,538
Property Taxes
32%
$894
Home Insurance
14%
$402
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709