Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.06% first-year return on $250k initial cash invested.
-18.06%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$5,522
Rent
-$3,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,522 income − $9,284 expenses = $3,762 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
$5,522
Total Expenses
$9,284
Mortgage P&I
97%
$5,345
Property Taxes
16%
$887
Home Insurance
7%
$402
HOA
0%
$0
Property Management
15%
$828
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,380