Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.97% first-year return on $254k initial cash invested.
-23.97%
Cash On Cash
1.07%
Cap Rate
0.17
DSCR
$4,104
Rent
-$5,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $9,182 expenses = $5,078 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$9,182
Mortgage P&I
144%
$5,921
Property Taxes
21%
$847
Home Insurance
10%
$394
HOA
1%
$50
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026