Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.09% first-year return on $246k initial cash invested.
-22.09%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$4,590
Rent
-$4,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,590 income − $9,122 expenses = $4,532 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
$4,590
Total Expenses
$9,122
Mortgage P&I
116%
$5,347
Property Taxes
25%
$1,169
Home Insurance
9%
$402
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148