Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.91% first-year return on $250k initial cash invested.
-18.91%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$5,070
Rent
-$3,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,070 income − $9,003 expenses = $3,933 out of pocket
Investment Breakdown
|
Purchase Price
$1103k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,028
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,070
Total Expenses
$9,003
Mortgage P&I
111%
$5,641
Property Taxes
11%
$543
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268