Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.8% first-year return on $246k initial cash invested.
-18.8%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$4,831
Rent
-$3,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,831 income − $8,683 expenses = $3,852 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,848
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,831
Total Expenses
$8,683
Mortgage P&I
114%
$5,491
Property Taxes
9%
$453
Home Insurance
9%
$420
HOA
0%
$0
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,208