Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.16% first-year return on $252k initial cash invested.
-27.16%
Cash On Cash
0%
Cap Rate
0
DSCR
$2,873
Rent
-$5,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,873 income − $8,567 expenses = $5,694 out of pocket
Investment Breakdown
|
Purchase Price
$1112k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$222k
Closing costs
1%
$11,124
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,873
Total Expenses
$8,567
Mortgage P&I
194%
$5,575
Property Taxes
38%
$1,103
Home Insurance
13%
$380
HOA
5%
$130
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718