Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.93% first-year return on $246k initial cash invested.
-25.93%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$2,062
Rent
-$5,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $7,387 expenses = $5,325 out of pocket
Investment Breakdown
|
Purchase Price
$1088k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$218k
Closing costs
1%
$10,878
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,062
Total Expenses
$7,387
Mortgage P&I
260%
$5,358
Property Taxes
32%
$655
Home Insurance
19%
$385
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$516