Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.08% first-year return on $248k initial cash invested.
-22.08%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$3,125
Rent
-$4,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,125 income − $7,697 expenses = $4,572 out of pocket
Investment Breakdown
|
Purchase Price
$1097k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,973
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,125
Total Expenses
$7,697
Mortgage P&I
177%
$5,516
Property Taxes
9%
$272
Home Insurance
13%
$409
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781