Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.14% first-year return on $242k initial cash invested.
-22.14%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$3,335
Rent
-$4,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,335 income − $7,809 expenses = $4,474 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%
$10,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,335
Total Expenses
$7,809
Mortgage P&I
158%
$5,275
Property Taxes
17%
$560
Home Insurance
11%
$374
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834