Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.56% first-year return on $249k initial cash invested.
-26.56%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$1,466
Rent
-$5,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,466 income − $6,978 expenses = $5,512 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,466
Total Expenses
$6,978
Mortgage P&I
384%
$5,630
Property Taxes
18%
$259
Home Insurance
26%
$385
HOA
0%
$0
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$366