Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.94% first-year return on $247k initial cash invested.
-22.94%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$4,481
Rent
-$4,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,481 income − $9,205 expenses = $4,724 out of pocket
Investment Breakdown
|
Purchase Price
$1091k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,910
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,481
Total Expenses
$9,205
Mortgage P&I
121%
$5,418
Property Taxes
23%
$1,010
Home Insurance
9%
$382
HOA
5%
$245
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120