Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.04% first-year return on $249k initial cash invested.
-26.04%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$2,300
Rent
-$5,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $7,697 expenses = $5,397 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,988
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,300
Total Expenses
$7,697
Mortgage P&I
234%
$5,390
Property Taxes
36%
$818
Home Insurance
17%
$385
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575