Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.28% first-year return on $251k initial cash invested.
-23.28%
Cash On Cash
1.09%
Cap Rate
0.17
DSCR
$2,968
Rent
-$4,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $7,843 expenses = $4,875 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
$2,968
Total Expenses
$7,843
Mortgage P&I
194%
$5,763
Property Taxes
7%
$200
Home Insurance
15%
$455
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742