Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.14% first-year return on $249k initial cash invested.
-17.14%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$4,721
Rent
-$3,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,721 income − $8,274 expenses = $3,553 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,721
Total Expenses
$8,274
Mortgage P&I
115%
$5,432
Property Taxes
4%
$191
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180