Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.33% first-year return on $246k initial cash invested.
-23.33%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,091
Rent
-$4,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,091 income − $7,883 expenses = $4,792 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
$3,091
Total Expenses
$7,883
Mortgage P&I
173%
$5,358
Property Taxes
21%
$655
Home Insurance
12%
$385
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773