Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.75% first-year return on $249k initial cash invested.
-16.75%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$4,874
Rent
-$3,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,874 income − $8,347 expenses = $3,473 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
$4,874
Total Expenses
$8,347
Mortgage P&I
111%
$5,432
Property Taxes
4%
$191
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$731
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,218