Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.48% first-year return on $247k initial cash invested.
-24.48%
Cash On Cash
1.25%
Cap Rate
0.19
DSCR
$4,493
Rent
-$5,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,493 income − $9,532 expenses = $5,039 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,904
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,493
Total Expenses
$9,532
Mortgage P&I
133%
$5,997
Property Taxes
22%
$984
Home Insurance
9%
$394
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123