Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.74% first-year return on $246k initial cash invested.
-19.74%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$3,860
Rent
-$4,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,860 income − $7,904 expenses = $4,044 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,851
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,860
Total Expenses
$7,904
Mortgage P&I
135%
$5,210
Property Taxes
7%
$275
Home Insurance
10%
$383
HOA
5%
$184
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965