Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.48% first-year return on $247k initial cash invested.
-26.48%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$2,184
Rent
-$5,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $7,627 expenses = $5,443 out of pocket
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,887
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$7,627
Mortgage P&I
250%
$5,466
Property Taxes
31%
$674
Home Insurance
18%
$385
HOA
2%
$54
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546