Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.28% first-year return on $247k initial cash invested.
-21.28%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$3,466
Rent
-$4,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $7,844 expenses = $4,378 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$7,844
Mortgage P&I
158%
$5,480
Property Taxes
9%
$318
Home Insurance
11%
$382
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866