Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.29% first-year return on $248k initial cash invested.
-27.29%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$2,639
Rent
-$5,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,639 income − $8,278 expenses = $5,639 out of pocket
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,639
Total Expenses
$8,278
Mortgage P&I
209%
$5,514
Property Taxes
42%
$1,113
Home Insurance
15%
$383
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660