Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.83% first-year return on $249k initial cash invested.
-24.83%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$4,561
Rent
-$5,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,561 income − $9,713 expenses = $5,152 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
$4,561
Total Expenses
$9,713
Mortgage P&I
123%
$5,620
Property Taxes
33%
$1,520
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140