Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.86% first-year return on $251k initial cash invested.
-22.86%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$3,761
Rent
-$4,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,761 income − $8,541 expenses = $4,780 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,092
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,761
Total Expenses
$8,541
Mortgage P&I
146%
$5,509
Property Taxes
21%
$784
Home Insurance
11%
$402
HOA
1%
$42
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940