Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.82% first-year return on $250k initial cash invested.
-20.82%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$3,613
Rent
-$4,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,613 income − $7,943 expenses = $4,330 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
$3,613
Total Expenses
$7,943
Mortgage P&I
147%
$5,307
Property Taxes
14%
$516
Home Insurance
11%
$385
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$903