Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.33% first-year return on $249k initial cash invested.
-13.33%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$6,239
Rent
-$2,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,239 income − $9,006 expenses = $2,767 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,239
Total Expenses
$9,006
Mortgage P&I
87%
$5,444
Property Taxes
3%
$173
Home Insurance
6%
$385
HOA
0%
$8
Property Management
15%
$936
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,560