Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.43% first-year return on $246k initial cash invested.
-26.43%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$2,343
Rent
-$5,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $7,763 expenses = $5,420 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,859
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,343
Total Expenses
$7,763
Mortgage P&I
234%
$5,481
Property Taxes
33%
$777
Home Insurance
16%
$380
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586