Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.1% first-year return on $246k initial cash invested.
-22.1%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$4,583
Rent
-$4,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,583 income − $9,117 expenses = $4,534 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
$4,583
Total Expenses
$9,117
Mortgage P&I
117%
$5,347
Property Taxes
26%
$1,169
Home Insurance
9%
$402
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146