Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.1% first-year return on $254k initial cash invested.
-26.1%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$3,183
Rent
-$5,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $8,718 expenses = $5,535 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
$3,183
Total Expenses
$8,718
Mortgage P&I
181%
$5,752
Property Taxes
28%
$898
Home Insurance
13%
$406
HOA
4%
$135
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796