Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.81% first-year return on $251k initial cash invested.
-20.81%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$3,666
Rent
-$4,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $8,021 expenses = $4,355 out of pocket
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,104
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,666
Total Expenses
$8,021
Mortgage P&I
151%
$5,520
Property Taxes
9%
$339
Home Insurance
11%
$402
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916