Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.26% first-year return on $247k initial cash invested.
-17.26%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$5,366
Rent
-$3,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,366 income − $8,918 expenses = $3,552 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,901
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,366
Total Expenses
$8,918
Mortgage P&I
102%
$5,447
Property Taxes
10%
$544
Home Insurance
7%
$350
HOA
0%
$0
Property Management
15%
$805
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,342