Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.79% first-year return on $247k initial cash invested.
-20.79%
Cash On Cash
1.75%
Cap Rate
0.28
DSCR
$7,109
Rent
-$4,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,109 income − $11,394 expenses = $4,285 out of pocket
Investment Breakdown
|
Purchase Price
$1092k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,923
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,109
Total Expenses
$11,394
Mortgage P&I
79%
$5,595
Property Taxes
28%
$1,970
Home Insurance
6%
$418
HOA
0%
$0
Property Management
15%
$1,066
CapEx
4%
$284
Vacancy
0%
$0
Maintenance
4%
$284
Other
25%
$1,777