Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.15% first-year return on $249k initial cash invested.
-28.15%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$2,945
Rent
-$5,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,945 income − $8,787 expenses = $5,842 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,945
Total Expenses
$8,787
Mortgage P&I
204%
$6,016
Property Taxes
33%
$972
Home Insurance
13%
$385
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736