Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.66% first-year return on $253k initial cash invested.
-24.66%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$3,237
Rent
-$5,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $8,443 expenses = $5,206 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,205
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$8,443
Mortgage P&I
173%
$5,592
Property Taxes
28%
$896
Home Insurance
12%
$402
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$809