Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.76% first-year return on $246k initial cash invested.
-24.76%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$2,843
Rent
-$5,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,843 income − $7,912 expenses = $5,069 out of pocket
Investment Breakdown
|
Purchase Price
$1084k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,843
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,843
Total Expenses
$7,912
Mortgage P&I
188%
$5,337
Property Taxes
29%
$825
Home Insurance
14%
$385
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711