Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.89% first-year return on $246k initial cash invested.
-23.89%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,788
Rent
-$4,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $7,676 expenses = $4,888 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%
$10,835
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,788
Total Expenses
$7,676
Mortgage P&I
195%
$5,441
Property Taxes
17%
$466
Home Insurance
14%
$402
HOA
1%
$28
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697