Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.72% first-year return on $242k initial cash invested.
-21.72%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$4,406
Rent
-$4,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,406 income − $8,791 expenses = $4,385 out of pocket
Investment Breakdown
|
Purchase Price
$1068k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,679
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,406
Total Expenses
$8,791
Mortgage P&I
120%
$5,293
Property Taxes
22%
$965
Home Insurance
9%
$385
HOA
1%
$33
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102