Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.06% first-year return on $247k initial cash invested.
-19.06%
Cash On Cash
2.12%
Cap Rate
0.34
DSCR
$6,295
Rent
-$3,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,295 income − $10,213 expenses = $3,918 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
$6,295
Total Expenses
$10,213
Mortgage P&I
89%
$5,592
Property Taxes
15%
$971
Home Insurance
6%
$385
HOA
4%
$243
Property Management
15%
$944
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,574