Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.36% first-year return on $246k initial cash invested.
-16.36%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$5,215
Rent
-$3,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,215 income − $8,575 expenses = $3,360 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
$5,215
Total Expenses
$8,575
Mortgage P&I
104%
$5,399
Property Taxes
6%
$287
Home Insurance
7%
$385
HOA
0%
$0
Property Management
15%
$782
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,304