Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.18% first-year return on $249k initial cash invested.
-25.18%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$2,677
Rent
-$5,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $7,901 expenses = $5,224 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,677
Total Expenses
$7,901
Mortgage P&I
209%
$5,585
Property Taxes
24%
$646
Home Insurance
14%
$385
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669