Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.73% first-year return on $245k initial cash invested.
-20.73%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$5,273
Rent
-$4,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,273 income − $9,503 expenses = $4,230 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,802
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,273
Total Expenses
$9,503
Mortgage P&I
106%
$5,572
Property Taxes
20%
$1,032
Home Insurance
7%
$368
HOA
0%
$0
Property Management
15%
$791
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,318