Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.69% first-year return on $247k initial cash invested.
-23.69%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$4,185
Rent
-$4,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,185 income − $9,063 expenses = $4,878 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
$4,185
Total Expenses
$9,063
Mortgage P&I
129%
$5,418
Property Taxes
24%
$1,010
Home Insurance
9%
$382
HOA
6%
$245
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046