Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.43% first-year return on $244k initial cash invested.
-24.43%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$2,744
Rent
-$4,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $7,720 expenses = $4,976 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
$2,744
Total Expenses
$7,720
Mortgage P&I
196%
$5,376
Property Taxes
22%
$594
Home Insurance
14%
$385
HOA
2%
$47
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686