Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.8% first-year return on $243k initial cash invested.
-23.8%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$2,695
Rent
-$4,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,695 income − $7,520 expenses = $4,825 out of pocket
Investment Breakdown
|
Purchase Price
$1073k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$215k
Closing costs
1%
$10,727
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,695
Total Expenses
$7,520
Mortgage P&I
196%
$5,284
Property Taxes
18%
$498
Home Insurance
14%
$385
HOA
2%
$59
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674