Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.69% first-year return on $250k initial cash invested.
-20.69%
Cash On Cash
1.32%
Cap Rate
0.23
DSCR
$4,471
Rent
-$4,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,471 income − $8,781 expenses = $4,310 out of pocket
Investment Breakdown
|
Purchase Price
$1105k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,048
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,471
Total Expenses
$8,781
Mortgage P&I
120%
$5,345
Property Taxes
20%
$887
Home Insurance
9%
$402
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118