Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.73% first-year return on $246k initial cash invested.
-16.73%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$5,096
Rent
-$3,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,096 income − $8,519 expenses = $3,423 out of pocket
Investment Breakdown
|
Purchase Price
$1084k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,837
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,096
Total Expenses
$8,519
Mortgage P&I
104%
$5,324
Property Taxes
7%
$355
Home Insurance
8%
$394
HOA
0%
$0
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274