Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.05% first-year return on $245k initial cash invested.
-17.05%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$4,612
Rent
-$3,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,612 income − $8,090 expenses = $3,478 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,612
Total Expenses
$8,090
Mortgage P&I
117%
$5,401
Property Taxes
2%
$98
Home Insurance
8%
$378
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,153