Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.22% first-year return on $246k initial cash invested.
-20.22%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$4,146
Rent
-$4,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,146 income − $8,286 expenses = $4,140 out of pocket
Investment Breakdown
|
Purchase Price
$1084k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,844
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,146
Total Expenses
$8,286
Mortgage P&I
130%
$5,408
Property Taxes
12%
$494
Home Insurance
10%
$394
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036