Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.58% first-year return on $251k initial cash invested.
-22.58%
Cash On Cash
1.26%
Cap Rate
0.2
DSCR
$3,249
Rent
-$4,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,249 income − $7,977 expenses = $4,728 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
$3,249
Total Expenses
$7,977
Mortgage P&I
177%
$5,763
Property Taxes
6%
$200
Home Insurance
14%
$455
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812