Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.06% first-year return on $241k initial cash invested.
-27.06%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$2,649
Rent
-$5,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $8,075 expenses = $5,426 out of pocket
Investment Breakdown
|
Purchase Price
$1060k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,601
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$8,075
Mortgage P&I
209%
$5,536
Property Taxes
31%
$819
Home Insurance
15%
$402
HOA
2%
$47
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662