Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.4% first-year return on $246k initial cash invested.
-25.4%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$2,203
Rent
-$5,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,203 income − $7,413 expenses = $5,210 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,864
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,203
Total Expenses
$7,413
Mortgage P&I
244%
$5,371
Property Taxes
27%
$604
Home Insurance
17%
$381
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551