Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.78% first-year return on $249k initial cash invested.
-20.78%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$4,902
Rent
-$4,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,902 income − $9,214 expenses = $4,312 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,902
Total Expenses
$9,214
Mortgage P&I
114%
$5,568
Property Taxes
15%
$748
Home Insurance
8%
$385
HOA
3%
$160
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,226