Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.5% first-year return on $244k initial cash invested.
-18.5%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$5,066
Rent
-$3,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,066 income − $8,834 expenses = $3,768 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$216k
Closing costs
1%
$10,781
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,066
Total Expenses
$8,834
Mortgage P&I
106%
$5,376
Property Taxes
12%
$594
Home Insurance
8%
$385
HOA
1%
$47
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,266