Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.07% first-year return on $253k initial cash invested.
-11.07%
Cash On Cash
3.54%
Cap Rate
0.62
DSCR
$6,776
Rent
-$2,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,776 income − $9,114 expenses = $2,338 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
$6,776
Total Expenses
$9,114
Mortgage P&I
79%
$5,372
Property Taxes
1%
$88
Home Insurance
6%
$402
HOA
0%
$0
Property Management
15%
$1,016
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,694