Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.87% first-year return on $251k initial cash invested.
-25.87%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$2,057
Rent
-$5,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,057 income − $7,475 expenses = $5,418 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
$2,057
Total Expenses
$7,475
Mortgage P&I
270%
$5,545
Property Taxes
21%
$422
Home Insurance
20%
$402
HOA
6%
$119
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514