Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.45% first-year return on $249k initial cash invested.
-27.45%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$2,477
Rent
-$5,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,477 income − $8,173 expenses = $5,696 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,477
Total Expenses
$8,173
Mortgage P&I
221%
$5,478
Property Taxes
43%
$1,054
Home Insurance
16%
$385
HOA
3%
$67
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619