Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.23% first-year return on $249k initial cash invested.
-26.23%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$4,004
Rent
-$5,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,004 income − $9,447 expenses = $5,443 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,004
Total Expenses
$9,447
Mortgage P&I
140%
$5,620
Property Taxes
38%
$1,520
Home Insurance
10%
$385
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001