Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.42% first-year return on $244k initial cash invested.
-18.42%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$5,266
Rent
-$3,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,266 income − $9,017 expenses = $3,751 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$216k
Closing costs
1%
$10,778
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,266
Total Expenses
$9,017
Mortgage P&I
103%
$5,417
Property Taxes
14%
$747
Home Insurance
6%
$325
HOA
0%
$0
Property Management
15%
$790
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,316