Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.88% first-year return on $246k initial cash invested.
-17.88%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$5,650
Rent
-$3,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,650 income − $9,319 expenses = $3,669 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
$5,650
Total Expenses
$9,319
Mortgage P&I
98%
$5,526
Property Taxes
12%
$696
Home Insurance
7%
$385
HOA
0%
$0
Property Management
15%
$848
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,412