Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.16% first-year return on $250k initial cash invested.
-20.16%
Cash On Cash
1.38%
Cap Rate
0.24
DSCR
$3,874
Rent
-$4,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $8,067 expenses = $4,193 out of pocket
Investment Breakdown
|
Purchase Price
$1103k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,025
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,874
Total Expenses
$8,067
Mortgage P&I
137%
$5,307
Property Taxes
13%
$516
Home Insurance
10%
$385
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968