Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.12% first-year return on $244k initial cash invested.
-19.12%
Cash On Cash
2.04%
Cap Rate
0.33
DSCR
$4,503
Rent
-$3,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,503 income − $8,393 expenses = $3,890 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,770
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,503
Total Expenses
$8,393
Mortgage P&I
123%
$5,538
Property Taxes
7%
$300
Home Insurance
9%
$394
HOA
0%
$0
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126