Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.89% first-year return on $246k initial cash invested.
-17.89%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$4,609
Rent
-$3,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,609 income − $8,282 expenses = $3,673 out of pocket
Investment Breakdown
|
Purchase Price
$1088k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$218k
Closing costs
1%
$10,876
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,609
Total Expenses
$8,282
Mortgage P&I
117%
$5,399
Property Taxes
6%
$287
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,152