Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.39% first-year return on $253k initial cash invested.
-26.39%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$2,536
Rent
-$5,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $8,106 expenses = $5,570 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
$2,536
Total Expenses
$8,106
Mortgage P&I
221%
$5,592
Property Taxes
35%
$896
Home Insurance
16%
$402
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634