Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.56% first-year return on $242k initial cash invested.
-21.56%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$3,433
Rent
-$4,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,433 income − $7,789 expenses = $4,356 out of pocket
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,689
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,433
Total Expenses
$7,789
Mortgage P&I
155%
$5,320
Property Taxes
13%
$437
Home Insurance
11%
$385
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858