Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.27% first-year return on $249k initial cash invested.
-26.27%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$2,430
Rent
-$5,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $7,880 expenses = $5,450 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
$2,430
Total Expenses
$7,880
Mortgage P&I
224%
$5,449
Property Taxes
36%
$880
Home Insurance
16%
$385
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608