Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.32% first-year return on $249k initial cash invested.
-28.32%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$2,130
Rent
-$5,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $8,006 expenses = $5,876 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
$2,130
Total Expenses
$8,006
Mortgage P&I
257%
$5,478
Property Taxes
49%
$1,054
Home Insurance
18%
$385
HOA
3%
$67
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532