Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.21% first-year return on $242k initial cash invested.
-19.21%
Cash On Cash
1.73%
Cap Rate
0.3
DSCR
$5,221
Rent
-$3,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,221 income − $9,100 expenses = $3,879 out of pocket
Investment Breakdown
|
Purchase Price
$1068k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,682
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,221
Total Expenses
$9,100
Mortgage P&I
100%
$5,206
Property Taxes
18%
$963
Home Insurance
7%
$383
HOA
1%
$42
Property Management
15%
$783
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,305