Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.81% first-year return on $246k initial cash invested.
-20.81%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$4,496
Rent
-$4,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,496 income − $8,765 expenses = $4,269 out of pocket
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,868
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,496
Total Expenses
$8,765
Mortgage P&I
123%
$5,526
Property Taxes
15%
$696
Home Insurance
9%
$385
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,124