Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.31% first-year return on $247k initial cash invested.
-21.31%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$4,744
Rent
-$4,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,744 income − $9,138 expenses = $4,394 out of pocket
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$219k
Closing costs
1%
$10,926
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,744
Total Expenses
$9,138
Mortgage P&I
118%
$5,589
Property Taxes
13%
$620
Home Insurance
9%
$411
HOA
5%
$240
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,186