Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.33% first-year return on $243k initial cash invested.
-24.33%
Cash On Cash
0.38%
Cap Rate
0.07
DSCR
$3,005
Rent
-$4,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,005 income − $7,937 expenses = $4,932 out of pocket
Investment Breakdown
|
Purchase Price
$1073k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$215k
Closing costs
1%
$10,728
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,005
Total Expenses
$7,937
Mortgage P&I
171%
$5,153
Property Taxes
32%
$974
Home Insurance
12%
$368
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751