Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.93% first-year return on $249k initial cash invested.
-20.93%
Cash On Cash
2.09%
Cap Rate
0.32
DSCR
$5,125
Rent
-$4,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,125 income − $9,468 expenses = $4,343 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
7.3%
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
$5,125
Total Expenses
$9,468
Mortgage P&I
118%
$6,056
Property Taxes
6%
$317
Home Insurance
8%
$385
HOA
5%
$250
Property Management
15%
$769
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,281