Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $241k initial cash invested.
-23.59%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$3,451
Rent
-$4,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,451 income − $8,194 expenses = $4,743 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
$3,451
Total Expenses
$8,194
Mortgage P&I
150%
$5,163
Property Taxes
29%
$1,006
Home Insurance
11%
$368
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863