Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.57% first-year return on $247k initial cash invested.
-21.57%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$4,682
Rent
-$4,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,682 income − $9,130 expenses = $4,448 out of pocket
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$219k
Closing costs
1%
$10,928
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,682
Total Expenses
$9,130
Mortgage P&I
119%
$5,575
Property Taxes
19%
$907
Home Insurance
9%
$402
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170