Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.35% first-year return on $249k initial cash invested.
-17.35%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$6,418
Rent
-$3,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,418 income − $10,016 expenses = $3,598 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,418
Total Expenses
$10,016
Mortgage P&I
87%
$5,574
Property Taxes
8%
$536
Home Insurance
6%
$385
HOA
7%
$440
Property Management
15%
$963
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,604