Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.26% first-year return on $254k initial cash invested.
-27.26%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$2,711
Rent
-$5,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,711 income − $8,492 expenses = $5,781 out of pocket
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,261
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,711
Total Expenses
$8,492
Mortgage P&I
212%
$5,752
Property Taxes
33%
$898
Home Insurance
15%
$406
HOA
5%
$135
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678