Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.15% first-year return on $245k initial cash invested.
-26.15%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$3,148
Rent
-$5,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $8,483 expenses = $5,335 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
$3,148
Total Expenses
$8,483
Mortgage P&I
177%
$5,572
Property Taxes
33%
$1,032
Home Insurance
12%
$368
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787