Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.54% first-year return on $254k initial cash invested.
-15.54%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$6,335
Rent
-$3,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,335 income − $9,628 expenses = $3,293 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
$6,335
Total Expenses
$9,628
Mortgage P&I
87%
$5,533
Property Taxes
5%
$304
Home Insurance
6%
$411
HOA
5%
$340
Property Management
15%
$950
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,584