Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.07% first-year return on $249k initial cash invested.
-24.07%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$2,347
Rent
-$4,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,347 income − $7,338 expenses = $4,991 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,347
Total Expenses
$7,338
Mortgage P&I
236%
$5,542
Property Taxes
12%
$284
Home Insurance
16%
$385
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587