Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.13% first-year return on $247k initial cash invested.
-27.13%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$1,540
Rent
-$5,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,540 income − $7,122 expenses = $5,582 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,540
Total Expenses
$7,122
Mortgage P&I
359%
$5,535
Property Taxes
30%
$465
Home Insurance
25%
$382
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$385