Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.64% first-year return on $247k initial cash invested.
-24.64%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,522
Rent
-$5,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $7,592 expenses = $5,070 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
$2,522
Total Expenses
$7,592
Mortgage P&I
219%
$5,535
Property Taxes
18%
$465
Home Insurance
15%
$382
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630