Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.69% first-year return on $251k initial cash invested.
-24.69%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$2,864
Rent
-$5,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $8,024 expenses = $5,160 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,087
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,864
Total Expenses
$8,024
Mortgage P&I
192%
$5,500
Property Taxes
28%
$798
Home Insurance
12%
$350
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716