Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.85% first-year return on $249k initial cash invested.
-28.85%
Cash On Cash
0.35%
Cap Rate
0.05
DSCR
$3,458
Rent
-$5,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $9,450 expenses = $5,992 out of pocket
Investment Breakdown
|
Purchase Price
$1101k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,013
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$9,450
Mortgage P&I
179%
$6,178
Property Taxes
29%
$1,016
Home Insurance
12%
$402
HOA
6%
$195
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864