Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.08% first-year return on $248k initial cash invested.
-26.08%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$2,602
Rent
-$5,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $7,999 expenses = $5,397 out of pocket
Investment Breakdown
|
Purchase Price
$1097k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,969
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$7,999
Mortgage P&I
207%
$5,389
Property Taxes
38%
$977
Home Insurance
15%
$385
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650