Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.52% first-year return on $242k initial cash invested.
-18.52%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$5,487
Rent
-$3,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,487 income − $9,227 expenses = $3,740 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
$5,487
Total Expenses
$9,227
Mortgage P&I
95%
$5,206
Property Taxes
18%
$963
Home Insurance
7%
$383
HOA
1%
$42
Property Management
15%
$823
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,372