Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.79% first-year return on $250k initial cash invested.
-27.79%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$2,207
Rent
-$5,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,207 income − $8,003 expenses = $5,796 out of pocket
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,062
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,207
Total Expenses
$8,003
Mortgage P&I
258%
$5,703
Property Taxes
33%
$720
Home Insurance
18%
$402
HOA
5%
$119
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552