Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.45% first-year return on $245k initial cash invested.
-22.45%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$3,400
Rent
-$4,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $7,989 expenses = $4,589 out of pocket
Investment Breakdown
|
Purchase Price
$1082k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,821
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$7,989
Mortgage P&I
159%
$5,395
Property Taxes
17%
$577
Home Insurance
11%
$385
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850