Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.78% first-year return on $249k initial cash invested.
-22.78%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$3,098
Rent
-$4,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $7,827 expenses = $4,729 out of pocket
Investment Breakdown
|
Purchase Price
$1101k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,005
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,098
Total Expenses
$7,827
Mortgage P&I
180%
$5,565
Property Taxes
13%
$390
Home Insurance
12%
$385
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774