Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.3% first-year return on $244k initial cash invested.
-22.3%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$3,791
Rent
-$4,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,791 income − $8,320 expenses = $4,529 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,791
Total Expenses
$8,320
Mortgage P&I
144%
$5,443
Property Taxes
18%
$680
Home Insurance
10%
$376
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948