Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.54% first-year return on $251k initial cash invested.
-22.54%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$3,893
Rent
-$4,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,893 income − $8,606 expenses = $4,713 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
$3,893
Total Expenses
$8,606
Mortgage P&I
142%
$5,509
Property Taxes
20%
$784
Home Insurance
10%
$402
HOA
1%
$42
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973