Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.84% first-year return on $251k initial cash invested.
-19.84%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$4,482
Rent
-$4,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,482 income − $8,638 expenses = $4,156 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
$4,482
Total Expenses
$8,638
Mortgage P&I
124%
$5,545
Property Taxes
9%
$422
Home Insurance
9%
$402
HOA
3%
$119
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120