Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.68% first-year return on $252k initial cash invested.
-26.68%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$3,061
Rent
-$5,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,061 income − $8,656 expenses = $5,595 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
$3,061
Total Expenses
$8,656
Mortgage P&I
182%
$5,575
Property Taxes
36%
$1,103
Home Insurance
12%
$380
HOA
4%
$130
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765