Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.56% first-year return on $246k initial cash invested.
-22.56%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$2,854
Rent
-$4,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,854 income − $7,482 expenses = $4,628 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,854
Total Expenses
$7,482
Mortgage P&I
192%
$5,493
Property Taxes
8%
$217
Home Insurance
14%
$402
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714