Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.9% first-year return on $254k initial cash invested.
-15.9%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$6,186
Rent
-$3,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,186 income − $9,556 expenses = $3,370 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,254
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,186
Total Expenses
$9,556
Mortgage P&I
89%
$5,533
Property Taxes
5%
$304
Home Insurance
7%
$411
HOA
6%
$340
Property Management
15%
$928
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,546