Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.8% first-year return on $246k initial cash invested.
-23.8%
Cash On Cash
1.09%
Cap Rate
0.17
DSCR
$4,374
Rent
-$4,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,374 income − $9,257 expenses = $4,883 out of pocket
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,867
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,374
Total Expenses
$9,257
Mortgage P&I
130%
$5,691
Property Taxes
25%
$1,081
Home Insurance
9%
$385
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094