Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.41% first-year return on $248k initial cash invested.
-17.41%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$5,238
Rent
-$3,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,238 income − $8,830 expenses = $3,592 out of pocket
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,933
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,238
Total Expenses
$8,830
Mortgage P&I
106%
$5,543
Property Taxes
7%
$373
Home Insurance
8%
$398
HOA
0%
$0
Property Management
15%
$786
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,310