Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.03% first-year return on $251k initial cash invested.
-21.03%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$4,007
Rent
-$4,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,007 income − $8,411 expenses = $4,404 out of pocket
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,110
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,007
Total Expenses
$8,411
Mortgage P&I
138%
$5,545
Property Taxes
11%
$422
Home Insurance
10%
$402
HOA
3%
$119
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002