Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.28% first-year return on $254k initial cash invested.
-23.28%
Cash On Cash
1.07%
Cap Rate
0.17
DSCR
$3,797
Rent
-$4,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,797 income − $8,720 expenses = $4,923 out of pocket
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,228
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,797
Total Expenses
$8,720
Mortgage P&I
152%
$5,768
Property Taxes
16%
$606
Home Insurance
14%
$523
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$949