Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.3% first-year return on $251k initial cash invested.
-24.3%
Cash On Cash
0.84%
Cap Rate
0.13
DSCR
$2,558
Rent
-$5,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $7,646 expenses = $5,088 out of pocket
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,107
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$7,646
Mortgage P&I
225%
$5,763
Property Taxes
8%
$200
Home Insurance
18%
$455
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640