Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.75% first-year return on $247k initial cash invested.
-17.75%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$6,815
Rent
-$3,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,815 income − $10,463 expenses = $3,648 out of pocket
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,889
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,815
Total Expenses
$10,463
Mortgage P&I
82%
$5,592
Property Taxes
14%
$971
Home Insurance
6%
$385
HOA
4%
$243
Property Management
15%
$1,022
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,704