Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.25% first-year return on $254k initial cash invested.
-24.25%
Cash On Cash
1.01%
Cap Rate
0.16
DSCR
$3,991
Rent
-$5,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,991 income − $9,129 expenses = $5,138 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
$3,991
Total Expenses
$9,129
Mortgage P&I
148%
$5,921
Property Taxes
21%
$847
Home Insurance
10%
$394
HOA
1%
$50
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998