Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.4% first-year return on $252k initial cash invested.
-25.4%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$2,878
Rent
-$5,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $8,216 expenses = $5,338 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
$2,878
Total Expenses
$8,216
Mortgage P&I
192%
$5,538
Property Taxes
31%
$894
Home Insurance
14%
$402
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720