Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.17% first-year return on $246k initial cash invested.
-22.17%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$4,559
Rent
-$4,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,559 income − $9,106 expenses = $4,547 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,864
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,559
Total Expenses
$9,106
Mortgage P&I
117%
$5,347
Property Taxes
26%
$1,169
Home Insurance
9%
$402
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140