Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.47% first-year return on $249k initial cash invested.
-25.47%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$2,098
Rent
-$5,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $7,377 expenses = $5,279 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
$2,098
Total Expenses
$7,377
Mortgage P&I
257%
$5,392
Property Taxes
28%
$593
Home Insurance
18%
$385
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524