Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.61% first-year return on $249k initial cash invested.
-11.61%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$6,857
Rent
-$2,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,857 income − $9,266 expenses = $2,409 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,857
Total Expenses
$9,266
Mortgage P&I
79%
$5,442
Property Taxes
2%
$148
Home Insurance
6%
$385
HOA
0%
$0
Property Management
15%
$1,029
CapEx
4%
$274
Vacancy
0%
$0
Maintenance
4%
$274
Other
25%
$1,714