Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.91% first-year return on $246k initial cash invested.
-24.91%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$2,388
Rent
-$5,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $7,484 expenses = $5,096 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
$2,388
Total Expenses
$7,484
Mortgage P&I
228%
$5,441
Property Taxes
20%
$466
Home Insurance
17%
$402
HOA
1%
$28
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$597