Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.72% first-year return on $249k initial cash invested.
-25.72%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$2,848
Rent
-$5,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $8,194 expenses = $5,346 out of pocket
Investment Breakdown
|
Purchase Price
$1102k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,021
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$8,194
Mortgage P&I
198%
$5,644
Property Taxes
16%
$464
Home Insurance
14%
$402
HOA
11%
$317
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712