Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.2% first-year return on $253k initial cash invested.
-26.2%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,147
Rent
-$5,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $7,667 expenses = $5,520 out of pocket
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,181
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,147
Total Expenses
$7,667
Mortgage P&I
261%
$5,599
Property Taxes
30%
$638
Home Insurance
19%
$399
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537