Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.31% first-year return on $247k initial cash invested.
-11.31%
Cash On Cash
3.93%
Cap Rate
0.64
DSCR
$8,834
Rent
-$2,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,834 income − $11,162 expenses = $2,328 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,903
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,834
Total Expenses
$11,162
Mortgage P&I
63%
$5,549
Property Taxes
11%
$962
Home Insurance
5%
$402
HOA
0%
$10
Property Management
15%
$1,325
CapEx
4%
$353
Vacancy
0%
$0
Maintenance
4%
$353
Other
25%
$2,208