Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.52% first-year return on $244k initial cash invested.
-19.52%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$4,964
Rent
-$3,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,964 income − $8,937 expenses = $3,973 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$216k
Closing costs
1%
$10,776
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,964
Total Expenses
$8,937
Mortgage P&I
111%
$5,498
Property Taxes
14%
$670
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$745
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,241