Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.04% first-year return on $241k initial cash invested.
-21.04%
Cash On Cash
1.25%
Cap Rate
0.22
DSCR
$4,439
Rent
-$4,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,439 income − $8,669 expenses = $4,230 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,633
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,439
Total Expenses
$8,669
Mortgage P&I
116%
$5,163
Property Taxes
23%
$1,006
Home Insurance
8%
$368
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110