Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.1% first-year return on $253k initial cash invested.
-15.1%
Cash On Cash
2.55%
Cap Rate
0.44
DSCR
$5,137
Rent
-$3,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,137 income − $8,327 expenses = $3,190 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,213
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,137
Total Expenses
$8,327
Mortgage P&I
105%
$5,372
Property Taxes
2%
$88
Home Insurance
8%
$402
HOA
0%
$0
Property Management
15%
$771
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,284