Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.02% first-year return on $244k initial cash invested.
-20.02%
Cash On Cash
1.8%
Cap Rate
0.29
DSCR
$4,762
Rent
-$4,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,762 income − $8,837 expenses = $4,075 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
$4,762
Total Expenses
$8,837
Mortgage P&I
115%
$5,498
Property Taxes
14%
$670
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$714
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,190