Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.87% first-year return on $251k initial cash invested.
-24.87%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$2,786
Rent
-$5,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $7,984 expenses = $5,198 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
$2,786
Total Expenses
$7,984
Mortgage P&I
197%
$5,500
Property Taxes
29%
$798
Home Insurance
13%
$350
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696